|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.04M | 110.76M | 61.60M | 4.00M | 54.52M | 79.15M | 59.72M | 50.82M | 53.18M | 106.27M | 27.43M | 48.80M | 59.38M | 64.55M | 56.06M | 22.80M | 24.74M | 33.81M | 31.12M | 34.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.04M | 110.76M | 61.60M | 4.00M | 54.52M | 79.15M | 59.72M | 50.82M | 53.18M | 106.27M | 27.43M | 48.80M | 59.38M | 64.55M | 56.06M | 22.80M | 24.74M | 33.81M | 31.12M | 34.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.70M | 72.00M | 91.97M | 94.57M | 157.87M | 150.28M | 122.37M | 133.71M | 146.16M | 135.00M | 8.21M | 151.10M | 185.88M | 168.63M | 9.27M | 10.73M | 24.17M | 28.60M | 9.15M | 7.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.33M | 17.96M | 11.11M | 20.39M | 22.30M | 25.11M | 14.33M | 21.41M | 18.31M | 34.12M | | 35.40M | 32.39M | 6.90M | 8.81M | 2.20M | 1.09M | 0.41M | 0.78M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.03M | 89.97M | 103.07M | 114.96M | 180.17M | 175.40M | 136.70M | 155.12M | 164.47M | 169.12M | 8.21M | 186.50M | 218.27M | 175.53M | 18.07M | 12.94M | 25.26M | 29.02M | 9.94M | 7.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 2.48M | 2.35M | 1.88M | 1.59M | 1.49M | 1.40M | 1.30M | 1.15M | 0.98M | 0.68M | 0.52M | 0.43M | 0.35M | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 6.27M | 6.23M | 7.31M | 13.35M | 9.72M | 9.38M | 10.41M | 14.69M | 9.72M | 9.47M | 9.94M | 14.68M | 10.90M | 9.98M | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.42M | 8.75M | 8.58M | 9.19M | 14.94M | 11.21M | 10.79M | 11.70M | 15.84M | 10.70M | 9.47M | 10.45M | 15.11M | 11.25M | 9.98M | 11.28M | 17.10M | 12.40M | 12.11M | 11.56M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 1.13M | 14.08M | 6.88M | 0.31M | 1.77M | 1.84M | 21.04M | 8.64M | 27.68M | 2.90M | 2.04M | 27.41M | 3.03M | 48.43M | 23.14M | 7.82M | 3.08M | 8.68M | 27.93M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.31M | 229.85M | 197.62M | 205.65M | 274.05M | 297.64M | 239.56M | 249.38M | 269.19M | 318.35M | 235.78M | 283.52M | 330.86M | 309.59M | 117.38M | 100.05M | 120.28M | 114.18M | 63.66M | 205.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 551.11M | 545.28M | 549.11M | 553.99M | 559.18M | 543.50M | 549.58M | 551.66M | 567.12M | 571.37M | 554.65M | 593.70M | 595.07M | 588.86M | 526.24M | 529.59M | 558.39M | 624.09M | 649.33M | 585.43M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.09M | 15.51M | 16.72M | 16.68M | 15.69M | 16.61M | 17.46M | 18.26M | 19.32M | 17.70M | 4.59M | 18.08M | 18.99M | 20.35M | 6.94M | 6.90M | 7.53M | 7.66M | 0.08M | 1.39M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.57M | 111.70M | 112.08M | 113.23M | 126.88M | 119.42M | 121.43M | 121.87M | 123.90M | 121.59M | 123.91M | 121.65M | 0.68M | 121.91M | 103.32M | 103.47M | 108.30M | 148.55M | 150.41M | 128.33M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.22M | 102.28M | 65.19M | 64.58M | 101.32M | 96.06M | 58.98M | 58.75M | 96.76M | 56.14M | 69.50M | 93.92M | 53.02M | 52.41M | 77.32M | 78.77M | 87.14M | 76.73M | 75.65M | 74.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.79M | 213.98M | 177.27M | 177.81M | 228.19M | 215.47M | 180.41M | 180.62M | 220.66M | 177.73M | 193.41M | 215.57M | 53.70M | 174.31M | 180.64M | 182.24M | 195.44M | 225.29M | 226.06M | 203.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.01M | 1.36M | 0.85M | 0.87M | 0.56M | 2.67M | 2.72M | 2.62M | 0.10M | 1.67M | 1.78M | 2.30M | 0.12M | 0.13M | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.50M | 2.70M | 3.06M | 5.42M | 5.05M | 3.52M | 3.84M | 4.27M | 3.92M | 2.91M | 6.40M | 3.13M | 3.34M | 6.36M | 3.62M | 0.65M | 0.58M | 0.58M | 4.42M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 836.17M | 827.71M | 565.83M | 853.90M | 867.11M | 847.00M | 484.22M | 854.90M | 883.58M | 882.19M | 559.24M | 561.49M | 892.54M | 886.24M | 533.05M | 732.52M | 772.82M | 882.65M | 649.30M | 799.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.48M | 1,057.56M | 1,037.63M | 1,059.55M | 1,141.16M | 1,144.63M | 1,090.35M | 1,104.28M | 1,152.77M | 1,200.54M | 1,137.32M | 845.01M | 1,223.40M | 1,195.83M | 845.01M | 832.56M | 893.10M | 996.83M | 965.42M | 1,004.91M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.76M | 59.54M | 69.66M | 74.93M | 100.98M | 99.43M | 73.02M | 93.62M | 106.06M | 81.49M | 14.73M | 100.18M | 110.55M | 120.36M | 22.49M | 20.75M | 29.62M | 23.32M | 21.00M | 21.35M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.76M | 59.54M | 69.66M | 74.93M | 100.98M | 99.43M | 73.02M | 93.62M | 106.06M | 81.49M | 14.73M | 100.18M | 110.55M | 120.36M | 22.49M | 20.75M | 29.62M | 23.32M | 21.00M | 21.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.53M | 16.20M | 12.79M | 17.17M | 27.61M | 26.00M | 25.84M | 20.36M | 1.50M | 1.50M | 9.57M | 20.39M | 1.00M | 40.25M | 7.64M | 10.99M | 15.81M | 19.47M | 11.78M | 7.38M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.78M | 36.86M | 28.29M | 36.71M | 50.49M | 48.25M | 41.65M | 45.19M | 37.79M | 50.23M | 14.69M | 54.57M | 58.37M | 53.21M | 33.89M | 37.92M | 30.40M | 43.00M | 31.53M | 27.53M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 8.22M | 12.80M | 11.27M | 9.14M | 16.61M | 13.19M | 10.75M | 8.38M | 8.19M | 6.59M | 17.13M | 12.95M | 8.31M | 1.87M | 1.95M | 2.57M | 2.60M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.42M | 11.06M | 12.45M | 13.60M | 13.29M | 13.96M | 13.46M | 14.72M | 15.09M | 14.85M | 3.26M | 17.76M | 17.33M | 17.81M | 3.08M | 3.74M | 3.77M | 3.30M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.96M | 44.90M | 39.66M | 60.64M | 66.52M | 63.18M | 44.76M | 61.93M | 67.79M | 82.40M | 12.50M | 82.77M | 83.48M | 68.37M | 12.40M | 22.06M | 33.43M | 13.32M | 14.48M | 24.32M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.32M | 176.53M | 175.13M | 214.33M | 268.02M | 266.39M | 211.12M | 245.82M | 257.09M | 266.93M | 232.52M | 292.27M | 308.90M | 307.66M | 76.39M | 91.72M | 115.59M | 105.00M | 78.79M | 133.69M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.96M | 446.16M | 446.58M | 448.16M | 469.29M | 455.46M | 456.75M | 456.91M | 459.48M | 460.18M | 442.18M | 462.49M | 469.35M | 381.89M | 71.44M | 75.19M | 82.40M | 124.48M | 155.02M | 219.23M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.91M | 26.70M | 23.69M | 24.13M | 0.10M | 0.10M | 16.77M | 16.50M | 16.40M | 16.20M | 15.82M | 1.20M | 16.07M | 15.86M | 11.04M | 11.03M | 6.04M | 5.97M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 5.25M | 5.44M | 5.71M | 5.82M | 5.26M | 4.96M | 4.97M | 4.73M | 4.81M | 4.73M | 4.42M | 4.20M | 4.38M | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.22M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.73M | 86.17M | 93.41M | 101.33M | 97.28M | 105.74M | 101.30M | 98.98M | 109.14M | 110.07M | 38.04M | 103.86M | 99.46M | 96.50M | 36.34M | 36.48M | 36.00M | 34.87M | 35.34M | 7.22M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.07M | 71.91M | 68.95M | 66.39M | 68.80M | 69.31M | 70.02M | 70.27M | 73.36M | 68.33M | 39.95M | 69.35M | 66.86M | 67.27M | 44.15M | 39.82M | 30.93M | 37.72M | 35.89M | 33.11M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.92M | 735.56M | 738.80M | 787.94M | 858.58M | -64.92M | 785.93M | 818.22M | 842.11M | 853.38M | 827.43M | 874.85M | 893.78M | 801.91M | 184.17M | 203.40M | 240.03M | 270.33M | 269.15M | 360.13M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.99M | 807.46M | 807.76M | 854.33M | 927.39M | 4.39M | 855.96M | 888.48M | 915.47M | 921.70M | 867.38M | 944.20M | 960.63M | 869.17M | 228.32M | 243.22M | 270.97M | 308.05M | 305.04M | 393.25M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.31M | 454.38M | 459.38M | 459.43M | 478.43M | 472.08M | 469.94M | 467.67M | 467.86M | 468.37M | 448.76M | 479.62M | 482.30M | 390.20M | 73.31M | 77.15M | 84.97M | 127.09M | 155.02M | 219.23M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.57M | 112.26M | 91.84M | 66.92M | 75.36M | 87.00M | 96.84M | 78.23M | 99.98M | 141.44M | 132.62M | 99.09M | 125.98M | 189.68M | 525.83M | 589.35M | 622.13M | 688.78M | 581.83M | 533.92M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.57M | 112.26M | 91.84M | 66.92M | 75.36M | 87.00M | 96.84M | 78.23M | 99.98M | 141.44M | 132.62M | 99.09M | 125.98M | 189.68M | 616.69M | 589.35M | 622.13M | 688.78M | 660.38M | 611.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.48M | 1,057.56M | 1,037.63M | 1,059.55M | 1,141.16M | 1,144.63M | 1,090.35M | 1,104.28M | 1,152.77M | 1,200.54M | 1,137.32M | 845.01M | 1,223.40M | 1,195.83M | 845.01M | 832.56M | 893.10M | 996.83M | 965.42M | 1,004.91M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 4.41M | 4.38M | 4.35M | 4.32M | 4.27M | 0.10M | 4.12M | 4.07M | 4.03M | 3.95M | 3.83M | 3.79M | 3.75M | 0.27M | 3.37M | 3.35M | 3.34M | 3.61M | 4.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -338.34M | -325.23M | -349.72M | -23.61M | -362.78M | -326.61M | -334.30M | -357.12M | -38.77M | -46.66M | -40.39M | -353.15M | -50.67M | -46.55M | -64.47M | -64.50M | 8.21M | 82.94M | -41.80M | -38.26M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | 132.59M | | | | | | |