|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.98M | 67.06M | 54.79M | 58.49M | 28.19M | 19.24M | 16.69M | 18.24M | 18.85M | 13.52M | 13.64M | 12.96M | 9.57M | 5.75M | 5.35M | 5.69M | 7.80M | 7.25M | 5.49M | 4.78M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.98M | 67.06M | 54.79M | 58.49M | 28.19M | 19.24M | 16.69M | 18.24M | 18.85M | 13.52M | 13.64M | 12.96M | 9.57M | 5.75M | 5.35M | 5.69M | 7.80M | 7.25M | 5.49M | 4.78M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.86M | 38.76M | 21.86M | 28.81M | 44.45M | 48.82M | 49.58M | 25.66M | 33.07M | 51.71M | 33.22M | 28.29M | 61.93M | 62.21M | 42.70M | 41.34M | 54.37M | 43.43M | 25.97M | 30.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.86M | 38.76M | 21.86M | 28.81M | 44.45M | 48.82M | 49.58M | 25.66M | 33.07M | 51.71M | 33.22M | 28.29M | 61.93M | 62.21M | 42.70M | 41.34M | 54.37M | 43.43M | 25.97M | 30.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.39M | 441.82M | 428.81M | 549.17M | 616.44M | 548.72M | 447.80M | 504.19M | 536.98M | 462.41M | 362.10M | 425.16M | 520.59M | 491.62M | 399.60M | 422.20M | 442.70M | 390.33M | 325.10M | 326.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.01M | 59.63M | 9.46M | 50.99M | 59.38M | 48.01M | 5.05M | 58.50M | 65.11M | 69.71M | 3.83M | 43.21M | 35.25M | 43.11M | 20.35M | 31.37M | 38.99M | 49.18M | 41.44M | 41.67M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.25M | 607.26M | 581.54M | 687.46M | 748.46M | 664.79M | 561.94M | 606.60M | 654.01M | 597.36M | 452.13M | 509.61M | 627.34M | 602.69M | 468.00M | 500.61M | 543.86M | 490.19M | 398.00M | 403.23M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.56M | 159.24M | 155.01M | 157.03M | 154.74M | 154.97M | 149.87M | 146.31M | 141.24M | 134.64M | 124.75M | 116.78M | 111.30M | 105.49M | 97.49M | 92.09M | 89.44M | 92.23M | 81.66M | 81.47M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.09M | 71.89M | 71.69M | 71.49M | 71.29M | 71.09M | 70.89M | 70.69M | 70.49M | 70.29M | 41.12M | 41.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.09M | 71.89M | 71.69M | 71.49M | 71.29M | 71.09M | 70.89M | 70.69M | 70.49M | 70.29M | 41.12M | 41.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.36M | 27.80M | 23.11M | 24.57M | 20.01M | 20.92M | 36.62M | 36.43M | 35.80M | 35.24M | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.98M | 12.73M | 11.46M | 12.91M | 12.34M | 12.80M | 11.48M | 10.05M | 9.22M | 8.00M | 6.96M | 6.96M | 6.24M | 8.24M | 7.47M | 7.89M | 7.65M | 7.30M | 13.15M | 12.64M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.20M | 481.10M | 455.92M | 457.56M | 426.00M | 419.82M | 424.34M | 408.27M | 369.08M | 376.03M | 348.18M | 338.72M | 294.07M | 286.10M | 279.55M | 278.99M | 261.24M | 272.31M | 272.30M | 325.94M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,128.45M | 1,088.37M | 1,037.46M | 1,145.03M | 1,174.46M | 1,084.62M | 986.28M | 1,014.87M | 1,023.09M | 973.38M | 800.31M | 848.34M | 921.41M | 888.79M | 747.55M | 779.60M | 805.10M | 762.51M | 670.30M | 729.18M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.58M | 173.06M | 183.76M | 260.63M | 303.78M | 221.43M | 177.15M | 223.24M | 262.37M | 182.59M | 225.55M | 193.10M | 215.79M | 125.91M | 126.72M | 131.39M | 132.44M | 86.15M | 108.48M | 102.03M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.84M | 174.38M | 175.32M | 249.54M | 283.93M | 265.00M | 286.99M | 300.83M | 347.55M | 358.68M | 226.72M | 226.10M | 316.65M | 362.38M | 245.66M | | 294.42M | 297.21M | | 44.38M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.42M | 347.44M | 359.08M | 510.18M | 587.71M | 486.43M | 464.14M | 524.08M | 609.91M | 541.27M | 452.26M | 419.20M | 532.45M | 488.29M | 372.38M | 131.39M | 426.85M | 383.37M | 108.48M | 146.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.45M | 143.87M | 130.67M | 111.93M | 123.92M | 119.66M | 99.66M | 116.93M | 122.03M | 96.09M | 89.61M | 79.87M | 95.07M | 93.14M | 75.89M | 85.94M | 94.45M | 90.83M | 88.15M | 88.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.42M | | | | 10.31M | | | | 7.84M | | | | 6.19M | | | | 9.80M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.84M | 174.38M | 175.32M | 249.54M | 283.93M | 265.00M | 286.99M | 300.83M | 347.55M | 358.68M | 226.72M | 226.10M | 316.65M | 362.38M | 245.66M | 258.62M | 294.42M | 297.21M | 131.08M | 149.96M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.99M | 94.12M | 91.10M | 89.57M | 78.99M | 77.07M | 78.58M | 74.74M | 65.27M | 66.22M | 69.23M | 70.67M | 67.61M | 65.15M | 67.41M | 66.52M | 60.55M | 56.25M | 57.24M | 66.23M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 10.70M | 10.98M | 6.00M | 2.48M | 0.51M | 6.01M | 3.53M | 2.94M | 2.17M | 5.30M | 3.48M | 3.38M | 2.41M | 2.44M | 1.13M | 2.04M | 2.23M | 2.94M | 1.77M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.39M | 624.40M | 591.83M | 717.67M | 793.10M | 683.67M | 648.38M | 719.29M | 800.15M | 705.74M | 616.40M | 573.22M | 698.52M | 648.99M | 518.12M | 543.61M | 583.90M | 532.68M | 387.89M | 452.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.21M | 48.89M | 49.69M | 49.70M | 49.72M | 49.73M | 49.75M | 49.77M | | | 49.82M | 166.63M | 165.35M | 165.66M | 165.97M | | 107.19M | 107.38M | 97.59M | 97.68M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.72M | 154.32M | 134.76M | 129.11M | 112.39M | 104.07M | 96.48M | 87.91M | 63.71M | 76.64M | 118.07M | 118.36M | 110.60M | 108.39M | 107.29M | 112.67M | 103.98M | 173.11M | 120.41M | 167.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 6.29M | 8.69M | 2.32M | 13.81M | 2.35M | 2.76M | 12.01M | 2.90M | 3.53M | 4.66M | 10.56M | 10.75M | 10.26M | 5.29M | 5.41M | 9.37M | 8.62M | 7.52M | 7.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 953.91M | 859.83M | 803.30M | 929.03M | 976.46M | 870.09M | 825.05M | 877.04M | 934.25M | 851.78M | 804.66M | 872.63M | 979.54M | 928.11M | 801.67M | 772.78M | 800.59M | 762.50M | 716.96M | 829.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 960.26M | 866.12M | 811.99M | 931.34M | 990.28M | 872.44M | 827.80M | 889.05M | 937.15M | 855.31M | 809.33M | 883.18M | 990.29M | 938.37M | 806.96M | 778.19M | 809.96M | 771.12M | 724.48M | 836.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.05M | 223.28M | 225.00M | 299.25M | 333.65M | 314.74M | 336.74M | 350.60M | 347.55M | 358.68M | 276.53M | 392.74M | 482.01M | 528.04M | 411.63M | 258.62M | 401.61M | 404.59M | 228.67M | 247.64M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.19M | 222.25M | 225.47M | 213.68M | 184.18M | 212.18M | 158.48M | 125.82M | 85.93M | 118.07M | -9.02M | -34.85M | -68.87M | -49.57M | -59.41M | 1.42M | -4.87M | -8.61M | -54.18M | -107.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,128.45M | 1,088.37M | 1,037.46M | 1,145.03M | 1,174.46M | 1,084.62M | 986.28M | 1,014.87M | 1,023.09M | 973.38M | 800.31M | 848.34M | 921.41M | 888.79M | 747.55M | 779.60M | 805.10M | 762.51M | 670.30M | 729.18M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.47M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | -12.96M | 77.91M | 155.10M | 151.95M | 79.38M | 22.54M | -9.21M | -15.96M | -6.01M | -16.50M | -16.82M | -204.77M | 151.36M | -192.68M | 241.82M | -17.42M | -236.39M | -280.95M | 242.26M |