|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 21.24M | 17.70M | 8.96M | 0.04M | 22.60M | 22.09M | 57.10M | 0.04M | 19.93M | 12.10M | 45.70M | 117.33M | 48.79M | 18.50M | 28.10M | 24.70M | 19.90M | 12.20M | 27.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.22M | 16.60M | 1.86M | 45.87M | 16.82M | 2.90M | | 26.22M | 10.66M | 52.83M | 60.08M | | | 69.79M | 73.54M | 75.36M | 0.79M | 78.00M | 30.92M | 80.39M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.27M | 37.84M | 19.57M | 54.83M | 16.86M | 25.50M | 22.09M | 83.32M | 10.70M | 72.75M | 72.18M | 45.70M | 117.33M | 118.58M | 92.04M | 103.46M | 25.49M | 97.90M | 43.12M | 107.39M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.68M | 178.77M | 262.74M | 187.35M | 138.25M | 253.00M | 259.10M | 139.30M | 114.08M | 187.12M | 198.28M | 128.56M | 94.98M | 176.28M | 216.54M | 129.27M | 102.12M | 198.21M | 262.18M | 160.06M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.68M | 178.77M | 262.74M | 187.35M | 138.25M | 253.00M | 259.10M | 139.30M | 114.08M | 187.12M | 198.28M | 128.56M | 94.98M | 176.28M | 216.54M | 129.27M | 102.12M | 198.21M | 262.18M | 160.06M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.89M | 53.80M | 54.91M | 57.57M | 58.73M | 87.35M | 47.24M | 30.48M | 33.99M | 61.86M | 40.95M | 19.18M | 17.91M | 44.47M | 40.41M | 18.01M | 22.04M | 44.58M | 55.83M | 33.45M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.29M | 23.93M | 24.79M | 24.85M | 24.83M | 24.71M | 24.49M | 23.11M | 22.47M | 22.17M | 22.34M | 21.73M | 23.68M | 23.80M | 25.53M | 25.36M | 24.98M | 24.98M | 25.07M | 24.88M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.18M | 77.73M | 79.70M | 82.42M | 83.56M | 112.06M | 71.73M | 53.59M | 56.46M | 84.03M | 63.29M | 40.91M | 41.59M | 68.27M | 65.94M | 43.37M | 47.02M | 69.56M | 80.89M | 58.33M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.14M | 44.93M | 64.31M | 34.36M | 32.02M | 35.11M | 30.02M | 28.68M | 28.31M | 38.41M | 28.57M | 28.57M | 27.57M | 37.57M | 29.82M | 31.74M | 32.67M | 37.19M | 55.41M | 35.61M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.99M | 339.28M | 462.20M | 358.97M | 288.26M | 425.67M | 395.44M | 278.72M | 254.70M | 329.49M | 309.93M | 243.75M | 281.47M | 330.96M | 330.81M | 233.50M | 207.28M | 324.82M | 441.60M | 291.83M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.12M | 100.79M | 101.46M | 104.56M | 107.74M | 106.67M | 105.56M | 103.50M | 105.40M | 105.16M | 106.14M | 104.46M | 104.53M | 104.63M | 127.97M | 127.02M | 128.60M | 127.73M | 127.55M | 127.05M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 65.02M | 65.65M | 66.32M | 0.00M | 47.29M | 45.38M | 42.13M | 2.70M | 19.20M | 12.73M | 10.76M | 2.70M | 5.89M | 2.96M | 1.98M | 1.49M | 1.00M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.40M | 254.20M | 1.44M | 3.10M | 254.11M | 0.20M | 0.20M | 0.20M | 262.10M | 0.20M | 6.30M | 6.30M | 275.83M | 0.40M | 16.80M | 17.71M | 293.35M | 293.35M | 0.60M | 0.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.47M | 2.90M | 4.90M | 7.30M | 451.72M | 1.70M | 1.70M | 1.70M | 10.40M | 2.70M | 14.40M | 14.40M | 98.71M | 0.80M | 37.50M | 545.46M | 124.89M | 545.46M | 546.64M | 546.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.87M | 257.10M | 6.34M | 10.40M | 705.83M | 1.90M | 1.90M | 1.90M | 272.50M | 2.90M | 20.70M | 20.70M | 374.54M | 1.20M | 54.30M | 563.17M | 418.24M | 838.81M | 547.25M | 547.25M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 18.10M | 0.30M | 0.25M | 0.25M | 0.30M | 0.25M | 16.07M | 15.35M | 13.98M | 0.30M | 0.30M | 12.82M | 13.13M | 12.56M | 0.25M | 0.30M | 11.28M | 11.48M | 10.67M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.87M | 631.47M | 627.94M | 624.47M | 624.21M | 620.98M | 611.71M | 605.63M | 620.78M | 615.45M | 629.82M | 621.77M | 658.14M | 655.79M | 728.66M | 730.30M | 730.05M | 729.21M | 722.63M | 718.26M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.86M | 970.75M | 1,090.14M | 983.44M | 912.48M | 1,046.64M | 1,007.15M | 884.35M | 875.48M | 944.94M | 939.75M | 865.52M | 939.61M | 986.75M | 1,059.47M | 963.80M | 937.33M | 1,054.03M | 1,164.23M | 1,010.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.29M | 52.23M | 53.10M | 43.40M | 49.06M | 70.93M | 41.03M | 29.01M | 35.61M | 45.88M | 37.60M | 29.70M | 31.55M | 48.23M | 45.28M | 30.52M | 33.67M | 54.55M | 44.19M | 35.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 4.72M | 11.52M | 10.40M | 0.12M | 14.83M | 2.19M | 2.74M | 13.97M | 7.04M | 1.63M | 1.60M | 1.40M | 8.39M | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.29M | 52.23M | 53.10M | 43.40M | 49.24M | 75.65M | 52.54M | 39.41M | 35.73M | 60.71M | 39.79M | 32.44M | 45.52M | 55.27M | 46.91M | 32.12M | 35.06M | 62.94M | 44.19M | 35.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.22M | 126.59M | 157.09M | 140.16M | 125.56M | 120.15M | 163.00M | 135.27M | 115.61M | 118.38M | 147.80M | 132.27M | 116.32M | 123.99M | 154.46M | 133.16M | 119.50M | 127.28M | 168.36M | 151.42M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.57M | | | | 79.88M | | | | 11.76M | | | | 11.89M | | | | 10.00M | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 13.00M | 185.72M | 60.40M | 12.38M | 16.50M | 69.94M | 16.50M | 0.24M | 51.88M | 16.50M | 4.40M | 21.00M | 7.83M | 21.00M | | 21.00M | 21.00M | 87.44M | 21.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 16.47M | 16.72M | 16.16M | 17.21M | 17.44M | 17.25M | 17.62M | 18.09M | 17.92M | 18.03M | 17.97M | 19.83M | 20.60M | 21.12M | 21.09M | 19.93M | 21.38M | 20.38M | 20.25M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.97M | 69.77M | 66.80M | 60.17M | 62.86M | 74.70M | 71.36M | 63.45M | 63.22M | 75.37M | 72.90M | 65.14M | 66.42M | 79.57M | 75.73M | 67.50M | 66.93M | 77.99M | 76.09M | 68.03M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.00M | 474.60M | 528.97M | 381.05M | 381.08M | 520.12M | 442.62M | 350.75M | 364.88M | 435.81M | 375.53M | 331.10M | 373.80M | 396.95M | 386.10M | 331.47M | 349.23M | 441.73M | 447.13M | 336.07M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.39M | 225.87M | 86.14M | 153.13M | 152.62M | 144.38M | 225.90M | 136.12M | 127.33M | 123.26M | 119.19M | 115.12M | 208.82M | 183.75M | 178.50M | 193.30M | 188.12M | 161.94M | 156.75M | 172.57M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.01M | 28.44M | 33.70M | 37.05M | 25.62M | 24.46M | 13.39M | 15.73M | 25.77M | 24.17M | 23.21M | 23.58M | 21.92M | 24.96M | 33.59M | 32.63M | 30.82M | 32.06M | 45.29M | 41.31M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.02M | 84.23M | 84.18M | 77.96M | 81.39M | 81.39M | 78.11M | 77.32M | 77.60M | 74.75M | 74.61M | 72.15M | 75.92M | 75.28M | 75.70M | 73.59M | 77.21M | 80.24M | 76.07M | 77.06M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.24M | 18.95M | 17.19M | 15.55M | 14.77M | 14.78M | 15.39M | 16.34M | 16.18M | 16.30M | 16.08M | 16.02M | 16.27M | 15.85M | 16.01M | 16.24M | 16.17M | 16.22M | 15.51M | 15.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 828.62M | 951.81M | 1,072.95M | 967.89M | 897.71M | 1,031.86M | 991.75M | 868.01M | 859.30M | 928.64M | 923.67M | 849.50M | 923.34M | 970.90M | 1,043.46M | 947.55M | 921.16M | 1,037.81M | 1,148.72M | 994.85M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.86M | 970.75M | 1,090.14M | 983.44M | 912.48M | 1,046.64M | 1,007.15M | 884.35M | 875.48M | 944.94M | 939.75M | 865.52M | 939.61M | 986.75M | 1,059.47M | 963.80M | 937.33M | 1,054.03M | 1,164.23M | 1,010.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | 238.87M | 271.86M | 213.52M | 165.00M | 160.88M | 295.83M | 152.62M | 127.57M | 175.13M | 135.69M | 119.51M | 229.82M | 191.58M | 199.50M | 193.30M | 209.12M | 182.94M | 244.19M | 193.57M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.20M | 275.36M | 340.35M | 318.70M | 257.92M | 262.37M | 318.18M | 288.81M | 263.72M | 270.65M | 331.13M | 307.55M | 263.89M | 291.04M | 370.58M | 337.57M | 296.78M | 321.85M | 423.47M | 405.48M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.86M | 970.75M | 1,090.14M | 983.44M | 912.48M | 1,046.64M | 1,007.15M | 884.35M | 875.48M | 944.94M | 939.75M | 865.52M | 939.61M | 986.75M | 1,059.47M | 963.80M | 937.33M | 1,054.03M | 1,164.23M | 1,010.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.04M | -2.96M | -2.52M | -2.92M | -15.61M | -15.32M | -3.55M | -4.10M | -4.62M | -13.31M | -12.70M | -5.02M | -12.45M | -11.71M | -11.68M | -11.44M | -11.35M | -6.66M | -6.00M | -9.91M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |