|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.24M | 16.16M | 21.57M | 27.30M | 37.41M | 50.67M | 47.89M | 31.73M | 21.96M | 28.03M | 18.39M | 19.50M | 21.01M | 20.77M | 25.27M | 20.11M | 17.32M | 13.45M | 18.46M | 10.36M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.24M | 16.16M | 21.57M | 27.30M | 37.41M | 50.67M | 47.89M | 31.73M | 21.96M | 28.03M | 18.39M | 19.50M | 21.01M | 20.77M | 25.27M | 20.11M | 17.32M | 13.45M | 18.46M | 10.36M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.11M | 92.15M | 92.54M | 102.06M | 105.39M | 107.65M | 109.27M | 128.61M | 147.57M | 126.69M | 144.29M | 133.00M | 159.02M | 130.44M | 148.49M | 107.83M | 117.19M | 106.67M | 116.16M | 86.64M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19M | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.11M | 92.15M | 99.72M | 102.06M | 105.39M | 107.65M | 109.27M | 128.61M | 147.57M | 126.69M | 144.29M | 133.00M | 159.02M | 130.44M | 148.49M | 107.83M | 117.19M | 106.67M | 116.16M | 86.64M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | | 29.93M | | | | 2.34M | | | | 8.59M | | | | 25.53M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | | | | 1.65M | | | | 1.69M | | | | 1.67M | | | | 2.78M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.36M | | | | 47.07M | | | | 55.46M | | | | 43.95M | | | | 42.26M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.29M | 239.31M | 245.94M | 259.52M | 272.95M | 275.48M | 289.72M | 308.56M | 343.83M | 342.40M | 346.85M | 348.93M | 358.57M | 372.15M | 364.94M | 378.24M | 379.70M | 384.52M | 382.74M | 403.11M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 2.89M | 1.51M | 6.39M | 6.77M | 5.83M | 2.96M | 6.54M | 5.18M | 4.60M | 3.58M | 5.48M | 4.79M | 4.69M | 3.98M | 5.00M | 5.71M | 4.13M | 2.14M | 5.81M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.64M | 351.90M | 367.10M | 395.26M | 422.52M | 440.64M | 454.16M | 475.44M | 520.85M | 503.92M | 514.30M | 506.92M | 546.40M | 532.01M | 546.14M | 516.73M | 520.24M | 510.77M | 522.71M | 506.05M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.63M | 197.25M | 207.29M | 207.37M | 211.99M | 220.69M | 235.63M | 240.97M | 250.65M | 243.25M | 262.30M | 270.89M | 275.75M | 292.14M | 316.67M | 319.90M | 325.75M | 326.98M | 327.99M | 297.54M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | 5.33M | 4.94M | 6.37M | 5.79M | 6.14M | 5.53M | 5.27M | 4.96M | 5.34M | 5.20M | 4.90M | 5.81M | 6.64M | 7.02M | 7.28M | 7.52M | 7.89M | 8.21M | 6.69M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.24M | 227.59M | 226.29M | 226.29M | 226.29M | 226.29M | 226.29M | 226.29M | 325.71M | 321.54M | 321.54M | 321.54M | 321.54M | 321.54M | 247.79M | 247.79M | 247.79M | 247.79M | 115.67M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.87M | 219.35M | 218.84M | 218.32M | 217.80M | 217.28M | 216.77M | 216.25M | 271.44M | 272.52M | 271.71M | 270.89M | 270.08M | 269.26M | 268.45M | 267.64M | 266.82M | 266.01M | 244.70M | 206.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.12M | 446.94M | 445.13M | 444.61M | 444.10M | 443.58M | 443.06M | 442.54M | 597.15M | 594.06M | 593.25M | 592.44M | 591.62M | 590.81M | 516.24M | 515.43M | 514.61M | 513.80M | 360.36M | 206.89M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.61M | 7.34M | 7.23M | 6.66M | 6.50M | 4.78M | 5.26M | 4.40M | 4.24M | 3.33M | 3.87M | 3.91M | 4.11M | 4.17M | 2.58M | 2.66M | 2.74M | 2.75M | 2.24M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.66M | 665.57M | 674.37M | 681.55M | 684.10M | 691.43M | 704.05M | 708.75M | 874.28M | 862.45M | 878.05M | 883.36M | 887.70M | 908.61M | 859.65M | 861.48M | 865.82M | 866.26M | 713.15M | 525.25M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,014.30M | 1,017.47M | 1,041.47M | 1,076.82M | 1,106.62M | 1,132.08M | 1,158.21M | 1,184.19M | 1,395.13M | 1,366.37M | 1,392.35M | 1,390.28M | 1,434.10M | 1,440.62M | 1,405.79M | 1,378.20M | 1,386.06M | 1,377.03M | 1,235.86M | 1,031.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.43M | 37.00M | 53.71M | 52.76M | 60.57M | 64.86M | 66.43M | 66.75M | 84.92M | 54.40M | 73.59M | 49.56M | 56.06M | 53.72M | 66.34M | 54.40M | 41.93M | 42.70M | 54.59M | 49.75M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.43M | 37.00M | 53.71M | 52.76M | 60.57M | 64.86M | 66.43M | 66.75M | 84.92M | 54.40M | 73.59M | 49.56M | 56.06M | 53.72M | 66.34M | 54.40M | 41.93M | 42.70M | 54.59M | 49.75M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.88M | 39.74M | 24.87M | 16.56M | 20.68M | 26.42M | 28.72M | 17.06M | 21.38M | 26.59M | 31.86M | 16.16M | 17.84M | 19.74M | 14.36M | 16.28M | 18.42M | 21.58M | 22.51M | 14.39M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 3.23M | 3.23M | 3.23M | 4.19M | 4.80M | 5.60M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | | 100.00M | 108.00M | 110.80M | 6.40M | 110.80M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | 6.99M | 5.44M | 0.14M | 4.71M | 4.63M | 7.39M | 5.95M | 2.72M | 2.25M | 4.34M | 4.49M | 2.48M | 5.36M | 5.26M | 3.85M | 2.45M | 5.75M | 3.65M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.44M | 86.47M | 88.80M | 84.46M | 93.26M | 100.79M | 105.38M | 102.31M | 118.65M | 90.11M | 114.11M | 80.26M | 84.79M | 82.34M | 92.45M | 182.34M | 178.61M | 183.93M | 200.05M | 184.99M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.87M | 208.38M | 230.17M | 229.45M | 32.70M | 226.25M | 224.74M | 223.22M | 318.70M | 310.28M | 85.31M | 294.42M | 303.00M | 283.57M | 121.28M | 94.77M | 94.66M | 66.22M | 245.92M | 42.30M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.91M | 194.99M | 195.07M | 195.15M | 195.22M | 195.31M | 195.38M | 195.47M | 195.54M | 195.62M | 195.70M | 195.78M | 195.86M | 195.94M | 196.02M | 196.10M | 196.18M | 196.26M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.28M | -0.49M | -0.56M | -0.75M | -0.93M | -1.08M | -1.12M | -1.28M | -1.40M | -1.43M | -1.48M | -1.54M | -1.59M | -1.62M | -1.66M | -1.66M | -1.65M | -1.65M | -1.65M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.45M | 60.48M | 66.10M | 66.39M | 66.23M | 65.80M | 67.11M | 67.69M | 69.24M | 65.00M | 85.11M | 63.72M | 63.06M | 61.99M | 89.03M | 63.49M | 62.53M | 63.41M | 60.01M | 16.86M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 6.00M | 9.86M | 12.60M | 12.21M | 11.33M | 15.43M | 11.25M | 13.57M | 12.61M | 11.29M | 9.23M | 8.57M | 11.69M | 11.94M | 12.75M | 11.81M | 11.48M | 10.56M | 9.01M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | 5.16M | 5.13M | 4.51M | 4.09M | 4.05M | 3.72M | 3.77M | 63.90M | 66.30M | 4.76M | 73.30M | 78.70M | 3.05M | 2.98M | 2.21M | | | 2.53M | 2.25M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.68M | 397.39M | 392.07M | 392.90M | 399.45M | 404.17M | 408.84M | 404.47M | 524.11M | 481.88M | 538.52M | 451.44M | 462.48M | 524.68M | 570.26M | 549.30M | 545.93M | 523.49M | 516.54M | 449.41M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.80M | 402.56M | 397.20M | 397.41M | 403.55M | 408.21M | 412.57M | 408.24M | 588.01M | 548.18M | 543.28M | 524.74M | 541.18M | 527.73M | 573.24M | 551.51M | 545.93M | 523.49M | 519.07M | 451.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.10M | 211.61M | 233.40M | 232.68M | 36.89M | 231.05M | 230.34M | 229.62M | 325.10M | 316.68M | 91.70M | 300.82M | 309.40M | 289.97M | 121.28M | 194.77M | 202.66M | 177.02M | 252.32M | 153.09M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.58M | 614.91M | 644.26M | 679.40M | 703.07M | 723.86M | 745.64M | 775.95M | 807.12M | 818.19M | 849.07M | 865.54M | 892.91M | 912.88M | 832.54M | 826.69M | 840.13M | 853.54M | 718.44M | 581.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.58M | 614.91M | 644.26M | 679.40M | 703.07M | 723.86M | 745.64M | 775.95M | 807.12M | 818.19M | 849.07M | 865.54M | 892.91M | 912.88M | 832.54M | 826.69M | 840.13M | 853.54M | 716.79M | 579.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,014.30M | 1,017.47M | 1,041.47M | 1,076.82M | 1,106.62M | 1,132.08M | 1,158.21M | 1,184.19M | 1,395.13M | 1,366.37M | 1,392.35M | 1,390.28M | 1,434.10M | 1,440.62M | 1,405.79M | 1,378.20M | 1,386.06M | 1,377.03M | 1,235.86M | 1,031.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.17M | 1.14M | 4.00 | 2.00 | 0.18M | 1.12M | | 0.23M | 0.23M | 1.12M | 1.14M | 0.04M | 1.93M | | | | 1.83M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.72M | 315.02M | 0.35M | 0.12M | -0.32M | 423.06M | 443.06M | 471.47M | 500.93M | -0.48M | 539.88M | 557.85M | 587.26M | -0.02M | -0.66M | 558.33M | 570.15M | 582.97M | 445.74M | -0.64M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |