|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.09M | 180.39M | 37.98M | 44.86M | 31.80M | 31.27M | 14.98M | 8.83M | 9.71M | 7.79M | 7.88M | 7.60M | 7.66M | 18.42M | 7.03M | 9.47M | 8.18M | 6.88M | 7.98M | 8.13M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.04M | 165.00M | 134.33M | 154.75M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.09M | 180.39M | 188.01M | 209.86M | 166.13M | 186.02M | 14.98M | 8.83M | 9.71M | 7.79M | 7.88M | 7.60M | 7.66M | 18.42M | 7.03M | 9.47M | 8.18M | 6.88M | 7.98M | 8.13M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.66M | 48.52M | 46.27M | 31.59M | 72.27M | 48.69M | 62.23M | 43.99M | 81.48M | 55.58M | 60.10M | 63.36M | 87.92M | 63.54M | 75.99M | 77.76M | 105.50M | 67.76M | 69.00M | 72.96M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.66M | 48.52M | 46.27M | 31.59M | 72.27M | 48.69M | 62.23M | 43.99M | 81.48M | 55.58M | 60.10M | 63.36M | 87.92M | 63.54M | 75.99M | 77.76M | 105.50M | 67.76M | 69.00M | 72.96M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.81M | 77.33M | 90.98M | 117.71M | 122.76M | 135.48M | 171.64M | 220.14M | 179.61M | 161.87M | 157.52M | 159.56M | 144.37M | 139.58M | 154.26M | 167.29M | 162.33M | 166.67M | 155.40M | 165.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.36M | 24.72M | 23.61M | 21.56M | 27.01M | 31.31M | 30.91M | 38.07M | 37.46M | 37.74M | 46.42M | 43.03M | 38.98M | 46.21M | 50.45M | 38.27M | 41.25M | 52.34M | 49.59M | 46.08M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.74M | 349.05M | 366.95M | 400.33M | 407.91M | 421.25M | 299.50M | 330.46M | 327.70M | 282.38M | 291.38M | 293.12M | 298.36M | 287.20M | 307.10M | 292.78M | 317.53M | 294.05M | 289.26M | 292.45M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.55M | 157.38M | 156.67M | 152.45M | 150.39M | 150.89M | 173.39M | 177.58M | 181.60M | 188.00M | 188.69M | 195.14M | 193.70M | 219.61M | 244.99M | 272.69M | 281.50M | 297.59M | 323.71M | 325.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | 16.00M | | | | 17.00M | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.93M | 23.90M | 23.91M | 23.87M | 23.87M | 23.86M | 116.27M | 120.50M | 122.06M | 123.08M | 124.23M | 27.19M | 27.18M | 27.31M | 27.42M | 27.38M | 27.40M | 27.41M | 25.56M | 25.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.97M | 155.75M | 155.53M | 155.31M | 155.08M | 154.85M | 287.63M | 283.85M | 280.79M | 277.11M | 273.44M | 262.10M | 259.15M | 256.19M | 253.24M | 257.92M | 255.77M | 253.34M | 191.80M | 189.41M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.90M | 179.64M | 179.44M | 179.18M | 178.95M | 178.71M | 403.89M | 404.34M | 402.84M | 400.19M | 397.67M | 289.29M | 286.33M | 283.50M | 280.65M | 285.30M | 283.17M | 280.75M | 217.36M | 215.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | 3.35M | 3.49M | 3.15M | 24.18M | 18.09M | 18.87M | 15.77M | 20.32M | 21.85M | 9.20M | 27.61M | 34.16M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.15M | 33.46M | 29.23M | 30.58M | 27.42M | 27.14M | 26.46M | 32.21M | 33.64M | 34.34M | 34.86M | 32.19M | 41.18M | 41.87M | 46.73M | 54.28M | 63.20M | 65.62M | 60.55M | 61.84M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.24M | 582.70M | 565.85M | 557.31M | 539.11M | 535.95M | 840.82M | 858.20M | 866.53M | 867.48M | 870.78M | 804.73M | 858.61M | 885.33M | 916.03M | 997.02M | 1,022.17M | 1,030.35M | 994.83M | 1,016.51M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.98M | 931.75M | 932.80M | 957.64M | 947.02M | 957.20M | 1,140.32M | 1,188.66M | 1,194.23M | 1,149.86M | 1,162.16M | 1,097.84M | 1,156.98M | 1,172.52M | 1,223.13M | 1,289.81M | 1,339.71M | 1,324.40M | 1,284.10M | 1,308.96M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.32M | 62.12M | 64.71M | 80.75M | 68.64M | 76.97M | 72.93M | 94.61M | 69.61M | 76.22M | 68.56M | 85.55M | 73.75M | 74.13M | 77.60M | 104.83M | 86.21M | 95.62M | 80.69M | 104.62M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.32M | 62.12M | 64.71M | 80.75M | 68.64M | 76.97M | 72.93M | 94.61M | 69.61M | 76.22M | 68.56M | 85.55M | 73.75M | 74.13M | 77.60M | 104.83M | 86.21M | 95.62M | 80.69M | 104.62M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.58M | 34.03M | 32.74M | 30.34M | 26.48M | 28.78M | 36.15M | 35.02M | 24.32M | 20.48M | 20.22M | 23.66M | 19.34M | 23.77M | 17.50M | 22.31M | 21.42M | 29.34M | 25.89M | 28.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.96M | 65.52M | 51.43M | 53.80M | 76.66M | 63.77M | 58.96M | 66.14M | 80.85M | 68.19M | 58.50M | 66.86M | 67.12M | 62.16M | 55.22M | 62.43M | 69.01M | 59.75M | 53.79M | 67.37M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.23M | 58.52M | 58.29M | 61.27M | 54.64M | 53.12M | 62.35M | 73.86M | 67.27M | 67.68M | 65.22M | 64.58M | 65.37M | 66.85M | 66.27M | 58.71M | 64.12M | 63.52M | 57.09M | 64.51M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.09M | 220.18M | 207.17M | 226.17M | 226.42M | 222.64M | 230.40M | 269.64M | 242.05M | 232.56M | 212.51M | 240.64M | 225.59M | 226.92M | 216.59M | 248.28M | 240.75M | 248.24M | 217.46M | 265.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.45M | 119.01M | 94.31M | 48.47M | 66.22M | 29.30M | 18.63M | | 57.82M | 31.11M | 117.71M | 81.38M | 140.44M | 116.44M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 1.04M | 1.90M | 2.91M | 2.21M | 1.25M | 2.46M | 2.98M | 7.72M | 4.59M | 9.40M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.36M | 215.43M | 206.48M | 199.49M | 185.37M | 180.09M | 225.92M | 220.71M | 223.17M | 219.21M | 226.24M | 243.70M | 296.08M | 298.70M | 310.39M | 359.37M | 425.05M | 432.00M | 425.78M | 382.49M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.27M | 21.39M | 21.78M | 21.41M | 19.60M | 19.20M | 18.06M | 20.05M | 19.56M | 20.40M | 20.68M | 23.28M | 23.81M | 25.34M | 26.17M | 28.50M | 27.88M | 29.19M | 29.49M | 29.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.81M | 436.66M | 415.56M | 428.56M | 414.00M | 403.99M | 589.22M | 612.34M | 567.24M | 504.83M | 514.37M | 513.65M | 540.29M | 525.63M | 584.79M | 638.75M | 719.40M | 698.10M | 726.59M | 764.24M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.08M | 458.05M | 437.33M | 449.98M | 433.60M | 423.19M | 607.28M | 632.39M | 586.80M | 525.23M | 535.04M | 536.93M | 564.10M | 550.97M | 610.97M | 667.25M | 747.28M | 727.28M | 756.08M | 794.12M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.45M | 119.01M | 94.31M | 48.47M | 66.22M | 29.30M | 18.63M | | 57.82M | 31.11M | 117.71M | 81.38M | 140.44M | 116.44M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.90M | 473.70M | 495.47M | 507.66M | 513.42M | 534.02M | 533.04M | 556.27M | 607.42M | 624.63M | 627.11M | 560.91M | 592.88M | 621.56M | 612.17M | 622.56M | 592.42M | 597.11M | 528.01M | 514.84M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.90M | 473.70M | 495.47M | 507.66M | 513.42M | 534.02M | 533.04M | 556.27M | 607.42M | 624.63M | 627.11M | 560.91M | 592.88M | 621.56M | 612.17M | 622.56M | 592.42M | 597.11M | 528.01M | 514.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.98M | 931.75M | 932.80M | 957.64M | 947.02M | 957.20M | 1,140.32M | 1,188.66M | 1,194.23M | 1,149.86M | 1,162.16M | 1,097.84M | 1,156.98M | 1,172.52M | 1,223.13M | 1,289.81M | 1,339.71M | 1,324.40M | 1,284.10M | 1,308.96M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.27M | 302.46M | -3.08M | -3.47M | -3.00M | -3.12M | -3.57M | -1.82M | -2.43M | -2.11M | -3.00M | 369.45M | -2.82M | -2.91M | 412.74M | -3.68M | 385.76M | -3.02M | 313.57M | -1.71M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.21M | 0.27M | 0.28M | 0.19M | 0.19M | 0.27M | 0.22M | 0.19M | 0.22M | 0.32M | 0.26M | 0.26M | 0.96M |