|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 130.57M | 151.11M | 211.36M | 0.97M | 187.35M | 0.96M | 224.58M | 187.03M | 1.05M | 1.03M | 185.11M | 0.99M | 118.58M | 1.27M | | 111.86M | 1.42M | 61.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.05M | 23.86M | 18.59M | 18.53M | 18.68M | 20.49M | 14.61M | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 130.57M | 170.16M | 235.23M | 19.56M | 205.88M | 19.64M | 245.07M | 201.64M | 1.05M | 1.03M | 185.11M | 0.99M | 118.58M | 1.27M | | 111.86M | 1.42M | 61.08M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.32M | 106.87M | 119.72M | 125.69M | 137.06M | 178.07M | 170.97M | 188.73M | 155.83M | 158.23M | 170.62M | 126.23M | 84.94M | 47.93M | 85.46M | 98.92M | 105.82M | 52.93M | 46.12M | 40.85M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.32M | 106.87M | 119.72M | 125.69M | 137.06M | 178.07M | 170.97M | 188.73M | 155.83M | 158.23M | 170.62M | 126.23M | 84.94M | 47.93M | 85.46M | 98.92M | 105.82M | 52.93M | 46.12M | 40.85M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.74M | 63.44M | 72.37M | 74.19M | 86.75M | 101.64M | 97.84M | 88.65M | 75.08M | 63.83M | 60.37M | 58.68M | 58.45M | 54.91M | 53.98M | 53.60M | 54.11M | 57.60M | 47.60M | 59.71M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.77M | 63.91M | 59.33M | 64.85M | 59.68M | 64.33M | 62.70M | 60.93M | 51.07M | 51.12M | 39.54M | 37.45M | 36.28M | 41.15M | 36.36M | 32.40M | 31.92M | 28.73M | 30.51M | 26.13M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.50M | 127.35M | 131.70M | 139.04M | 146.43M | 165.97M | 160.54M | 149.59M | 126.15M | 114.94M | 99.90M | 96.12M | 94.74M | 96.06M | 90.34M | 86.00M | 86.03M | 86.33M | 78.10M | 85.84M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 14.54M | 22.00M | 19.57M | 19.74M | 17.88M | 24.75M | 27.77M | 26.40M | 32.69M | 29.16M | 29.41M | 31.79M | 34.80M | 28.06M | 31.44M | 29.68M | 31.63M | 50.39M | 60.25M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.11M | 418.28M | 404.10M | 454.58M | 538.62M | 562.98M | 563.12M | 593.59M | 554.49M | 508.61M | 488.02M | 444.68M | 397.58M | 328.26M | 323.44M | 320.41M | 330.15M | 284.13M | 248.84M | 249.45M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.10M | 53.02M | 60.92M | 60.02M | 64.14M | 67.08M | 79.02M | 77.69M | 73.84M | 69.48M | 66.43M | 68.34M | 65.42M | 63.49M | 59.30M | 55.55M | 51.12M | 50.87M | 48.87M | 44.36M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.83M | 302.83M | 306.67M | 306.71M | 306.74M | 306.74M | 306.74M | 318.91M | 318.46M | 318.46M | 318.59M | 318.59M | 318.59M | 318.59M | 318.59M | 318.59M | 318.59M | 318.59M | 318.59M | 318.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.76M | 156.69M | 152.54M | 140.15M | 127.93M | 122.14M | 109.32M | 96.35M | 91.20M | 82.64M | 73.63M | 64.94M | 3.14M | 58.03M | 55.01M | 51.59M | 54.36M | 52.07M | 48.89M | 46.41M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.59M | 459.52M | 459.21M | 446.87M | 434.67M | 428.88M | 416.06M | 415.26M | 409.66M | 401.10M | 392.22M | 383.53M | 321.73M | 376.62M | 373.60M | 370.18M | 372.95M | 370.65M | 367.48M | 365.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.53M | 84.66M | 89.17M | 82.33M | 81.76M | 65.77M | 66.49M | 57.52M | 56.76M | 59.12M | 69.49M | 72.18M | 74.23M | 82.55M | 68.66M | 69.34M | 75.04M | 74.76M | 77.27M | 52.13M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.02M | 1.06M | 1.04M | 27.46M | 1.00M | 0.02M | 28.05M | 0.02M | 0.02M | 32.81M | 1.00M | 0.02M | 21.81M | 0.03M | 1.30M | 1.60M | 13.07M | 11.24M | 10.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.52M | 635.61M | 646.28M | 644.55M | 642.07M | 619.72M | 616.90M | 604.89M | 113.25M | 595.18M | 592.23M | 585.95M | 575.62M | 567.04M | 541.20M | 534.88M | 533.59M | 524.00M | 547.55M | 521.82M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,026.63M | 1,053.89M | 1,050.38M | 1,099.13M | 1,180.69M | 1,182.70M | 1,180.03M | 1,198.48M | 1,161.48M | 1,103.79M | 1,080.26M | 1,030.62M | 973.20M | 895.30M | 864.64M | 855.28M | 863.74M | 808.13M | 796.40M | 771.27M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.48M | 63.63M | 52.98M | 60.21M | 73.14M | 90.84M | 68.58M | 54.58M | 45.90M | 45.20M | 21.55M | 32.39M | 35.63M | 30.63M | 31.38M | 18.36M | 26.86M | 31.41M | 37.92M | 32.89M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.48M | 63.63M | 52.98M | 60.21M | 73.14M | 90.84M | 68.58M | 54.58M | 45.90M | 45.20M | 21.55M | 32.39M | 35.63M | 30.63M | 31.38M | 18.36M | 26.86M | 31.41M | 37.92M | 32.89M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.49M | 47.36M | 57.27M | 75.55M | 93.51M | 94.41M | 59.08M | 28.84M | 90.69M | 86.28M | 30.43M | 28.10M | 70.97M | 71.20M | 87.41M | 23.86M | 120.01M | 41.50M | 49.22M | 59.71M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | | | | | | | | 0.30M | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.79M | 231.27M | 207.40M | 234.79M | 316.08M | 351.32M | 341.09M | 300.16M | 241.73M | 232.91M | 222.13M | 223.85M | 190.28M | 168.60M | 182.28M | 196.89M | 213.49M | 183.55M | 186.02M | 146.66M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.02M | 326.03M | 306.15M | 286.30M | 246.45M | 171.61M | 121.76M | 121.91M | 122.06M | 122.22M | 122.38M | 122.53M | 122.68M | 122.84M | 123.00M | 123.15M | 123.31M | 123.46M | 123.62M | 123.77M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.23M | 21.40M | 24.64M | 38.80M | 27.84M | 25.04M | 23.35M | 31.30M | 39.62M | 36.77M | 26.24M | 23.90M | 21.52M | 19.43M | 16.95M | 25.66M | 24.36M | 21.70M | 12.31M | 27.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 17.65M | 23.00M | 19.98M | 20.73M | 18.85M | 17.44M | 21.05M | 20.93M | 17.96M | 23.25M | 22.36M | 21.46M | 27.56M | 26.12M | 26.29M | 24.21M | 24.26M | 22.55M | 28.66M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 575.26M | 578.70M | 538.19M | 551.30M | 590.37M | 547.97M | 486.20M | 443.31M | 394.50M | 383.15M | 370.75M | 370.28M | 334.48M | 310.87M | 322.23M | 335.82M | 351.19M | 319.14M | 321.95M | 288.42M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.96M | 596.35M | 561.19M | 571.28M | 611.10M | 566.82M | 503.64M | 464.37M | 415.43M | 401.11M | 393.99M | 392.64M | 355.94M | 338.43M | 348.36M | 362.11M | 375.41M | 343.41M | 344.50M | 317.08M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.52M | 326.03M | 306.15M | 286.30M | 246.45M | 171.61M | 121.76M | 121.91M | 122.06M | 122.22M | 122.67M | 122.53M | 122.68M | 122.84M | 123.00M | 123.15M | 123.31M | 123.46M | 123.62M | 123.77M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.67M | 457.54M | 489.20M | 527.85M | 569.60M | 615.88M | 676.38M | 734.11M | 746.05M | 702.68M | 686.26M | 637.98M | 617.25M | 556.87M | 516.28M | 493.18M | 488.33M | 464.73M | 451.89M | 454.19M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.67M | 457.54M | 489.20M | 527.85M | 569.60M | 615.88M | 676.38M | 734.11M | 746.05M | 702.68M | 686.26M | 637.98M | 617.25M | 556.87M | 516.28M | 493.18M | 488.33M | 464.73M | 451.89M | 454.19M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,026.63M | 1,053.89M | 1,050.38M | 1,099.13M | 1,180.69M | 1,182.70M | 1,180.03M | 1,198.48M | 1,161.48M | 1,103.79M | 1,080.26M | 1,030.62M | 973.20M | 895.30M | 864.64M | 855.28M | 863.74M | 808.13M | 796.40M | 771.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -207.85M | 0.51M | -170.42M | 1.05M | -2.94M | -76.46M | -45.38M | -1.21M | -40.20M | -7.94M | -3.79M | -5.57M | -230.10M | -3.85M | -6.82M | -413.44M | -440.02M | -485.51M | 1.03M | 0.12M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.02M | 0.45M | 0.44M | 0.12M | 0.56M | 0.56M | | | | | | | | | | | | 1.14M | |