|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.25M | 276.67M | 314.19M | 329.28M | 380.83M | 322.41M | 334.79M | 367.49M | 448.48M | 499.29M | 508.52M | 493.90M | 537.33M | 598.49M | 642.20M | 530.71M | 479.52M | 492.26M | 544.13M | 511.49M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.82M | 39.20M | 45.43M | 27.32M | 12.91M | 13.00M | 65.95M | 69.05M | 42.18M | | 27.70M | 96.28M | 95.91M | 92.74M | 126.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.25M | 276.67M | 314.19M | 329.28M | 380.83M | 361.23M | 373.99M | 412.92M | 475.80M | 512.21M | 521.51M | 559.86M | 606.38M | 640.67M | 642.20M | 558.41M | 575.80M | 588.16M | 636.87M | 637.67M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.19M | 174.45M | 170.67M | 190.26M | 206.50M | 198.15M | 220.69M | 214.46M | 206.13M | 171.43M | 203.61M | 197.52M | 199.93M | 200.83M | 188.44M | 165.41M | 190.88M | 195.92M | 199.49M | 188.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 9.86M | 11.80M | 13.81M | 17.80M | 20.85M | 19.41M | 21.39M | 15.61M | 10.98M | 28.55M | 23.52M | 27.39M | 29.21M | 39.83M | 31.74M | 30.40M | 30.58M | 28.07M | 29.68M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.09M | 184.31M | 182.47M | 204.07M | 224.30M | 218.99M | 240.11M | 235.85M | 221.74M | 182.42M | 232.16M | 221.05M | 227.32M | 230.04M | 228.27M | 197.15M | 221.28M | 226.50M | 227.56M | 218.63M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.71M | 54.02M | 60.24M | 54.50M | 48.68M | 49.33M | 51.16M | 53.64M | 53.88M | 48.95M | 49.67M | 53.34M | 54.66M | 56.13M | 55.73M | 59.94M | 61.91M | 60.15M | 60.77M | 65.86M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.12M | 1.54M | 3.40M | 1.41M | 1.41M | 1.59M | 1.20M | 1.50M | 1.01M | 1.00M | 0.91M | 0.81M | 0.40M | 1.86M | 1.24M | 1.56M | 1.62M | 1.88M | 1.96M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.11M | 0.18M | 0.04M | 0.22M | 0.02M | 0.04M | 0.10M | 0.00M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.00M | 0.02M | 0.02M | 0.00M | 0.01M | 0.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.16M | 55.25M | 61.97M | 57.94M | 50.31M | 50.75M | 52.80M | 54.94M | 55.38M | 49.96M | 50.68M | 54.26M | 55.47M | 56.53M | 57.58M | 61.20M | 63.49M | 61.77M | 62.65M | 67.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.86M | 44.25M | 50.94M | 52.86M | 40.41M | 8.26M | 53.34M | 37.80M | 34.90M | 10.03M | 31.88M | 32.49M | 30.86M | 5.77M | 32.61M | 40.22M | 42.07M | 44.20M | 47.23M | 49.48M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 530.46M | 550.62M | 597.78M | 630.35M | 678.05M | 644.65M | 700.82M | 720.12M | 772.21M | 785.45M | 807.68M | 844.13M | 892.64M | 931.06M | 920.83M | 855.81M | 872.24M | 890.05M | 946.25M | 943.93M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 699.61M | 696.55M | 692.29M | 659.88M | 640.80M | 643.87M | 710.93M | 699.92M | 701.46M | 709.24M | 742.67M | 729.49M | 722.64M | 745.26M | 749.81M | 807.56M | 838.99M | 854.44M | 894.62M | 927.94M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.77M | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.77M | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.69M | 24.35M | 24.45M | 23.73M | 22.54M | 19.82M | 21.92M | 19.30M | 18.59M | 21.30M | 22.22M | 19.82M | 20.24M | 23.06M | 19.34M | 24.73M | 26.42M | 40.21M | 38.26M | 37.39M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.09M | 22.68M | 20.73M | 17.93M | 8.20M | 7.49M | 8.02M | 11.69M | 11.09M | 10.23M | 10.27M | 10.01M | 9.58M | 12.68M | 14.69M | 14.94M | 15.12M | 19.84M | 22.30M | 21.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.07M | 715.56M | 71.69M | 134.91M | 129.81M | 647.97M | 150.37M | 72.75M | 142.72M | 716.13M | 150.08M | 72.23M | 144.87M | 745.26M | 146.68M | 83.61M | 83.52M | 83.39M | 86.40M | 85.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,281.76M | 1,294.20M | 1,335.25M | 1,331.89M | 1,349.60M | 1,315.83M | 1,441.68M | 1,451.03M | 1,503.34M | 1,526.22M | 1,582.84M | 1,603.45M | 1,645.10M | 1,712.06M | 1,704.67M | 1,703.03M | 1,752.77M | 1,804.53M | 1,901.42M | 1,930.83M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.64M | 81.53M | 94.91M | 78.34M | 82.23M | 79.57M | 84.82M | 92.67M | 101.53M | 84.02M | 86.92M | 94.75M | 89.01M | 78.72M | 85.94M | 89.48M | 100.35M | 84.21M | 111.65M | 107.97M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.64M | 81.53M | 94.91M | 78.34M | 82.23M | 79.57M | 84.82M | 92.67M | 101.53M | 84.02M | 86.92M | 94.75M | 89.01M | 78.72M | 85.94M | 89.48M | 100.35M | 84.21M | 111.65M | 107.97M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.81M | 72.37M | 77.87M | 95.72M | 104.15M | 33.06M | 107.97M | 85.48M | 82.54M | 37.22M | 77.59M | 81.50M | 82.02M | 87.12M | 74.08M | 77.29M | 74.56M | 81.65M | 94.99M | 78.98M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | | | | 5.54M | | | | 7.33M | | | | 2.84M | | | | 3.80M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.16M | 22.25M | 18.31M | 12.41M | 10.73M | 10.02M | 6.54M | 7.02M | 6.59M | 6.62M | 20.77M | 19.32M | 20.09M | 17.97M | 2.63M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | | | | 37.59M | | | | 24.08M | | | | 24.20M | | | | 21.09M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72M | | | | 18.87M | | | | 9.96M | | | | 12.38M | | | | 9.49M | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.62M | 176.15M | 191.09M | 186.47M | 197.11M | 193.80M | 199.33M | 185.17M | 190.65M | 185.22M | 185.29M | 195.57M | 191.13M | 183.81M | 162.64M | 166.78M | 174.93M | 165.87M | 206.65M | 186.97M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.74M | 89.45M | 78.54M | 70.14M | 46.59M | 32.31M | 27.32M | 21.32M | 20.12M | | 2.65M | 2.46M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 3.85M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.45M | | | | 8.91M | | | | 5.04M | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | | | | 12.99M | | | | 13.22M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.57M | 176.87M | 200.74M | 215.83M | 229.64M | 230.56M | 261.95M | 276.64M | 290.66M | 300.60M | 324.10M | 333.17M | 345.44M | 359.89M | 366.46M | 395.85M | 412.45M | 423.72M | 438.53M | 452.21M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | | | | 3.04M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.05M | | | 25.94M | | 32.31M | 39.85M | 40.69M | 3.19M | | 37.40M | 40.52M | 3.49M | 47.80M | 39.46M | 39.82M | 41.34M | 44.84M | 46.55M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.04M | 21.46M | 16.77M | 14.81M | 10.70M | 4.58M | 2.71M | 1.48M | 1.47M | 1.87M | 0.96M | 0.95M | 1.90M | 3.32M | 1.63M | 1.20M | 2.41M | 1.49M | 1.52M | 1.54M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.30M | 293.64M | 296.08M | 281.66M | 269.64M | 253.74M | 258.96M | 246.34M | 251.47M | 250.61M | 235.78M | 235.42M | 231.67M | 231.30M | 210.46M | 206.26M | 214.76M | 207.23M | 251.50M | 237.37M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.90M | 111.69M | 96.85M | 82.55M | 57.32M | 42.33M | 33.86M | 28.34M | 26.71M | 6.62M | 23.43M | 21.77M | 20.12M | 18.00M | 2.65M | 0.03M | 0.03M | 0.02M | 0.02M | 3.86M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 994.46M | 1,000.56M | 1,039.17M | 1,050.23M | 1,079.96M | 1,062.09M | 1,182.72M | 1,204.68M | 1,251.88M | 1,275.61M | 1,347.05M | 1,368.03M | 1,413.43M | 1,480.76M | 1,494.21M | 1,496.77M | 1,125.55M | 1,597.31M | 1,649.92M | 1,241.25M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 994.46M | 1,000.56M | 1,039.17M | 1,050.23M | 1,079.96M | 1,062.09M | 1,182.72M | 1,204.68M | 1,251.88M | 1,275.61M | 1,347.05M | 1,368.03M | 1,413.43M | 1,480.76M | 1,494.21M | 1,496.77M | 1,125.55M | 1,173.59M | 1,649.92M | 1,241.25M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,281.76M | 1,294.20M | 1,335.25M | 1,331.89M | 1,349.60M | 1,315.83M | 1,441.68M | 1,451.03M | 1,503.34M | 1,526.22M | 1,582.84M | 1,603.45M | 1,645.10M | 1,712.06M | 1,704.67M | 1,703.03M | 1,752.77M | 1,804.53M | 1,901.42M | 1,930.83M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | | 1.13M | 0.19M | 0.19M | | | 1.33M | 1.27M | 1.24M | 1.63M | 1.56M | 1.51M | | | 0.03M | 0.13M | 0.14M | 0.86M | 0.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.97M | 20.57M | 339.91M | 367.34M | 398.57M | 435.63M | -24.42M | 489.55M | -55.80M | -88.73M | 587.30M | 623.55M | -100.48M | 691.81M | -120.33M | -87.30M | 710.40M | -86.12M | 814.32M | -97.95M |