|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.54M | 24.61M | 28.66M | 20.63M | 15.19M | 12.55M | 12.81M | 10.54M | 14.34M | 21.79M | 21.90M | 20.61M | 13.75M | 12.45M | 18.13M | 11.74M | 9.54M | 12.21M | 11.38M | 8.47M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.54M | 24.61M | 28.66M | 20.63M | 15.19M | 12.55M | 12.81M | 10.54M | 14.34M | 21.79M | 21.90M | 20.61M | 13.75M | 12.45M | 18.13M | 11.74M | 9.54M | 12.21M | 11.38M | 8.47M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.18M | 83.99M | 71.42M | 89.40M | 82.62M | 83.50M | 75.60 | 80.00M | 79.30M | 73.23M | 66.80 | 71.86M | 68.80M | 64.40M | 0.20M | 67.75M | 69.83M | 63.04M | 0.40M | 71.98M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.18M | 83.99M | 71.42M | 89.40M | 82.62M | 83.50M | 75.60 | 80.00M | 79.30M | 73.23M | 66.80 | 71.86M | 68.80M | 64.40M | 0.20M | 67.75M | 69.83M | 63.04M | 0.40M | 71.98M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.77M | 75.32M | 75.03M | 81.24M | 84.73M | 84.17M | 80.68M | 81.78M | 77.39M | 70.92M | 71.56M | 72.72M | 68.29M | 69.60M | 61.88M | 62.93M | 62.79M | 63.49M | 65.98M | 68.18M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 11.84M | 2.17M | 14.99M | 13.27M | 12.77M | 9.12M | 7.08M | 9.24M | 11.34M | 9.19M | 10.44M | 16.88M | 10.36M | 2.85M | 12.27M | 12.13M | 14.11M | 2.95M | 12.47M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.69M | 207.50M | 196.28M | 217.31M | 206.73M | 204.09M | 191.70M | 200.50M | 197.42M | 193.26M | 182.55M | 193.54M | 185.34M | 173.90M | 167.56M | 172.97M | 171.98M | 169.94M | 164.01M | 180.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.81M | 212.47M | 209.10M | 208.29M | 202.24M | 195.08M | 197.64M | 194.51M | 192.24M | 185.71M | 185.81M | 179.65M | 171.59M | 172.95M | 162.03M | 162.04M | 164.25M | 161.89M | 158.88M | 158.37M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.90M | 30.80M | 34.05M | 32.18M | 30.88M | 28.19M | 31.80M | 32.21M | 31.57M | 29.13M | 32.70M | 34.41M | 36.33M | 39.84M | 35.00M | 37.62M | 40.31M | 39.50M | 42.50M | 45.33M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.89M | 92.31M | 88.72M | 85.13M | 81.55M | 77.96M | 72.89M | 69.33M | 65.77M | 62.20M | 58.72M | 55.27M | 51.22M | 47.82M | 44.41M | 41.01M | 37.60M | 34.19M | 30.79M | 27.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.89M | 92.31M | 88.72M | 85.13M | 81.55M | 77.96M | 72.89M | 69.33M | 65.77M | 62.20M | 58.72M | 55.27M | 51.22M | 47.82M | 44.41M | 41.01M | 37.60M | 34.19M | 30.79M | 27.38M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.31M | 0.31M | 0.38M | 0.38M | 0.10M | 0.10M | 0.10M | 0.16M | 0.73M | 0.73M | 0.77M | 1.18M | 1.33M | 1.33M | 1.33M | 1.33M | 1.67M | 1.67M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | 4.05M | 4.19M | 5.86M | 5.35M | 5.75M | 5.28M | 4.33M | 6.39M | 6.69M | 7.00M | 7.09M | 10.39M | 6.59M | 7.27M | 7.45M | 7.99M | 7.93M | 7.73M | 7.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.90M | 387.20M | 75.22M | 378.54M | 366.43M | 353.52M | 79.47M | 346.77M | 341.00M | 327.44M | 77.55M | 319.29M | 311.89M | 309.19M | 73.40M | 287.75M | 288.78M | 281.02M | 83.95M | 273.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.58M | 594.71M | 579.10M | 595.85M | 573.16M | 557.62M | 546.13M | 547.27M | 538.41M | 520.70M | 510.88M | 512.82M | 497.23M | 483.10M | 456.89M | 460.72M | 460.76M | 450.96M | 440.78M | 453.43M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.83M | 44.03M | 36.71M | 48.91M | 47.86M | 45.11M | 45.87M | 49.98M | 51.42M | 49.35M | 45.48M | 50.79M | 45.47M | 44.98M | 38.88M | 45.88M | 45.79M | 46.73M | 49.44M | 51.88M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.83M | 44.03M | 36.71M | 48.91M | 47.86M | 45.11M | 45.87M | 49.98M | 51.42M | 49.35M | 45.48M | 50.79M | 45.47M | 44.98M | 38.88M | 45.88M | 45.79M | 46.73M | 49.44M | 51.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.28M | 18.86M | 17.74M | 20.70M | 15.22M | 13.02M | 11.67M | 14.25M | 13.32M | 13.24M | 15.46M | 16.92M | 14.85M | 15.03M | 19.91M | 17.70M | 14.44M | 14.80M | 14.00M | 17.14M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.65M | 11.98M | 8.72M | 13.46M | 12.44M | 11.35M | 11.72M | 15.29M | 13.63M | 13.48M | 10.51M | 14.46M | 16.74M | 14.13M | 13.38M | 16.71M | 16.95M | 17.29M | 13.57M | 17.83M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 3.35M | 3.07M | 3.14M | 3.14M | 3.15M | 3.32M | 6.26M | 6.81M | 6.70M | 3.91M | 7.01M | 8.04M | 8.09M | 5.04M | 3.72M | 5.58M | 5.49M | 5.79M | 3.51M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13M | 5.50M | 5.70M | 4.96M | 5.10M | 5.03M | 5.29M | 5.01M | 5.36M | 5.41M | 5.74M | 5.18M | 5.42M | 5.80M | 6.04M | 5.57M | 5.90M | 6.16M | 6.43M | 5.85M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.34M | 2.07M | 0.68M | 0.69M | 0.90M | 0.93M | 0.56M | 0.48M | 0.34M | 0.52M | 0.43M | 0.38M | 0.55M | 0.66M | 0.53M | 0.48M | 0.45M | 0.55M | 0.32M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.20M | 85.07M | 74.02M | 91.83M | 84.44M | 78.57M | 78.81M | 91.34M | 91.02M | 88.52M | 81.62M | 94.79M | 90.89M | 88.57M | 83.91M | 90.10M | 89.15M | 90.91M | 89.80M | 96.52M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.73M | 151.32M | 151.05M | 150.40M | 151.32M | 154.35M | 149.39M | 146.23M | 148.64M | 145.89M | 149.37M | 151.53M | 150.69M | 135.55M | 143.59M | 147.60M | 154.05M | 149.38M | 153.76M | 166.85M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.07M | 51.38M | 53.81M | 56.34M | 59.00M | 61.79M | 64.70M | 67.75M | 70.95M | 74.30M | 77.80M | 81.47M | 85.31M | 89.29M | 93.50M | 97.90M | 102.52M | 107.35M | 112.41M | 117.85M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 8.34M | 63.69M | 7.92M | 8.14M | 6.41M | 58.17M | 6.06M | 5.73M | 4.14M | 4.99M | 4.74M | 4.61M | 4.96M | 4.97M | 5.09M | 4.90M | 4.41M | 4.31M | 4.43M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.60M | 52.42M | 51.30M | 51.60M | 50.90M | 51.10M | 63.14M | 50.71M | 49.15M | 47.84M | 59.55M | 45.80M | 45.08M | 44.00M | 42.29M | 41.01M | 39.71M | 38.38M | 51.80M | 35.17M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.44M | 21.34M | 17.29M | 14.72M | 13.03M | 10.63M | 9.96M | 10.71M | 18.49M | 16.29M | 24.83M | 18.35M | 12.21M | 14.15M | 14.11M | 11.67M | 10.90M | 10.97M | 9.42M | 6.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.72M | 297.16M | 10.01M | 301.75M | 294.80M | 290.43M | 8.70M | 294.34M | 294.53M | 286.39M | 8.66M | 296.87M | 291.27M | 273.08M | 7.64M | 283.80M | 287.81M | 283.07M | 6.80M | 302.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.16M | 318.49M | 301.11M | 316.48M | 307.83M | 301.06M | 295.16M | 305.06M | 313.02M | 302.68M | 308.08M | 315.21M | 303.49M | 287.24M | 288.87M | 295.48M | 298.70M | 294.04M | 294.38M | 309.48M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.54M | 154.68M | 154.13M | 153.54M | 154.46M | 157.50M | 152.71M | 152.49M | 155.45M | 152.59M | 153.28M | 158.54M | 158.74M | 143.63M | 148.63M | 151.32M | 159.63M | 154.86M | 159.55M | 170.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.35M | 224.83M | 224.19M | 223.03M | 206.32M | 194.77M | 186.26M | 174.46M | 154.44M | 143.73M | 125.00M | 116.14M | 108.44M | 106.57M | 74.52M | 67.34M | 59.54M | 49.57M | 34.00M | 26.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.35M | 224.83M | 224.19M | 223.03M | 206.32M | 194.77M | 186.26M | 174.46M | 154.44M | 143.73M | 125.00M | 116.14M | 108.44M | 106.57M | 74.52M | 67.34M | 59.54M | 49.57M | 34.00M | 26.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.58M | 594.71M | 579.10M | 595.85M | 573.16M | 557.62M | 546.13M | 547.27M | 538.41M | 520.70M | 510.88M | 512.82M | 497.23M | 483.10M | 456.89M | 460.72M | 460.76M | 450.96M | 440.78M | 453.43M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.82M | -32.59M | -31.90M | -28.08M | -36.17M | -43.03M | -37.12M | -35.98M | -38.80M | -42.32M | -37.76M | -40.55M | -44.39M | | -333.62M | -45.04M | -40.59M | -39.78M | -38.58M | -37.03M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.26M | 0.19M | 0.23M | 0.64M | 0.64M | 1.03M | 0.40M | 3.39M | 3.95M | 3.79M | 3.93M | 3.97M | 2.38M | 2.33M | 3.90M | 3.90M | 3.87M | 2.03M | 2.66M |