|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.97M | 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 |
|
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 |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.97M | 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 |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.92M | 151.19M | 174.45M | 170.67M | 190.26M | 206.50M | 198.15M | 220.69M | 214.46M | 206.13M | 194.93M | 176.15M | 175.03M | 199.93M | 200.83M | 149.71M | 195.98M | 190.88M | 195.92M | 199.49M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 8.90M | 9.86M | 11.80M | 13.81M | 17.80M | 15.75M | 19.41M | 21.39M | 15.61M | 24.59M | 28.55M | 23.52M | 27.39M | 11.53M | 39.83M | 31.74M | 30.40M | 30.58M | 28.07M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.52M | 160.09M | 184.31M | 182.47M | 204.07M | 224.30M | 213.90M | 240.11M | 235.85M | 221.74M | 219.52M | 204.70M | 198.56M | 227.32M | 212.36M | 189.54M | 227.71M | 221.28M | 226.50M | 227.56M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.79M | 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 |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 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 |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 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 |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.38M | 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 |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.34M | 42.86M | 8.00M | 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 |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.61M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.43M | 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 |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 0.90M | 0.77M | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 0.90M | 0.77M | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.59M | 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 |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.01M | 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 |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.96M | 138.07M | 715.56M | 143.35M | 67.47M | 64.92M | 647.97M | 75.20M | 145.47M | 142.72M | 716.13M | 75.05M | 72.23M | 144.87M | 745.26M | 73.35M | 83.61M | 83.52M | 166.76M | 86.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,265.99M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.29M | 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 |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.29M | 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 |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.34M | 66.81M | 22.63M | 77.87M | 95.72M | 104.15M | 33.06M | 107.97M | 85.48M | 82.54M | 94.58M | 77.59M | 81.50M | 82.02M | 87.12M | 74.08M | 77.29M | 74.56M | 81.65M | 94.99M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | | | | 2.92M | | | | 3.52M | | | | 9.44M | | | | 8.16M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.66M | | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.29M | 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 |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.44M | 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 |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.45M | | | | 8.91M | | | | 5.04M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | | | | 12.99M | | | | 13.22M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.43M | 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 |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | | | | 3.04M | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.94M | | | 25.05M | 25.94M | 27.63M | 32.31M | | 40.69M | 47.39M | | 37.40M | 40.52M | 47.46M | 47.80M | 39.46M | 39.82M | 41.34M | 44.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.29M | 42.08M | 42.92M | 33.54M | 29.61M | 10.70M | 9.16M | 5.41M | 0.74M | 0.73M | 1.87M | 0.96M | 1.90M | 1.90M | 3.32M | 3.27M | 1.20M | 1.20M | 2.97M | 3.03M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.17M | 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 |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.10M | 92.74M | 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 |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.82M | 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 | 1,538.00M | 1,173.59M | 1,649.92M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.82M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,265.99M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 0.97M | | 1.13M | | 0.92M | 0.89M | | 1.33M | 1.27M | 1.24M | 1.63M | | | 1.42M | 1.26M | 1.44M | 0.13M | 0.14M | 0.63M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.19M | 302.97M | 20.57M | 339.91M | -22.92M | -40.81M | 435.63M | -24.42M | 489.55M | -55.80M | -88.73M | 587.30M | -95.93M | 657.94M | 691.81M | -120.33M | -87.30M | 710.40M | -86.12M | 814.32M |