|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 2.17M | 1.83M | 2.39M | 1.56M | 2.28M | 1.35M | 1.79M | 1.46M | 1.80M | 0.91M | 2.54M | 2.07M | 2.02M | 1.59M | 1.95M | 1.69M | 1.35M | 1.26M | 1.69M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 2.17M | 1.83M | 2.39M | 1.56M | 2.28M | 1.35M | 1.79M | 1.46M | 1.80M | 0.91M | 2.54M | 2.07M | 2.02M | 1.59M | 1.95M | 1.69M | 1.35M | 1.26M | 1.69M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.92M | 23.20M | 33.39M | 25.72M | 24.50M | 28.62M | 26.75M | 26.00M | 23.29M | 24.10M | 18.63M | 26.86M | 21.83M | 20.27M | 17.03M | 17.52M | 14.22M | 16.02M | 13.90M | 15.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.92M | 23.20M | 33.39M | 25.72M | 24.50M | 28.62M | 26.75M | 26.00M | 23.29M | 24.10M | 18.63M | 26.86M | 21.83M | 20.27M | 17.03M | 17.52M | 14.22M | 16.02M | 13.90M | 15.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92M | 25.29M | 27.11M | 28.05M | 26.93M | 27.27M | 27.89M | 28.12M | 28.31M | 28.12M | 28.22M | 28.57M | 29.19M | 29.77M | 30.33M | 30.15M | 29.75M | 28.79M | 28.36M | 28.70M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.31M | 88.58M | 86.13M | 105.64M | 103.21M | 121.32M | 113.55M | 114.03M | 116.78M | 121.45M | 116.22M | 115.43M | 100.90M | 95.84M | 93.04M | 103.15M | 103.88M | 99.45M | 89.83M | 82.23M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.84M | 42.56M | 49.63M | 18.95M | 40.62M | 24.57M | 21.21M | 39.92M | 26.99M | 40.14M | 21.08M | 44.64M | 20.66M | 21.32M | 40.78M | 44.10M | 38.00M | 20.82M | 38.55M | 36.87M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.50M | 187.00M | 195.33M | 207.62M | 191.90M | 221.87M | 197.67M | 197.76M | 208.42M | 208.52M | 198.07M | 206.13M | 181.05M | 177.38M | 170.27M | 181.28M | 175.37M | 175.53M | 169.80M | 149.96M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.11M | 182.40M | 184.70M | 195.13M | 197.64M | 196.89M | 199.92M | 200.60M | 194.80M | 191.07M | 190.71M | 179.50M | 167.04M | 153.68M | 140.41M | 129.57M | 119.78M | 109.11M | 95.13M | 86.53M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.27M | 71.67M | 71.07M | 70.47M | 69.87M | 69.27M | 68.67M | 68.06M | 67.56M | 67.09M | 66.69M | 66.63M | 66.58M | 66.52M | 66.47M | 66.41M | 66.36M | 66.30M | 66.25M | 66.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 6.27M | 7.96M | 11.21M | 16.23M | 21.39M | 20.25M | 21.18M | 25.40M | 27.27M | 33.58M | 34.90M | 31.80M | 24.93M | 0.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.61M | 69.01M | 72.26M | 75.19M | 78.53M | 76.64M | 78.74M | 81.80M | 82.48M | 82.27M | 82.62M | 82.95M | 84.69M | 87.15M | 93.11M | 93.32M | 94.91M | 82.63M | 76.33M | 65.27M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.71M | 667.50M | 688.29M | 711.92M | 720.69M | 728.22M | 743.12M | 756.18M | 754.39M | 756.64M | 762.97M | 744.75M | 727.42M | 706.26M | 694.38M | 679.53M | 661.42M | 628.99M | 579.59M | 530.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 822.21M | 854.50M | 883.62M | 919.54M | 912.59M | 950.09M | 940.78M | 953.94M | 962.81M | 965.15M | 961.03M | 950.88M | 908.47M | 883.64M | 864.65M | 860.81M | 836.79M | 804.51M | 749.39M | 680.06M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.10M | 129.92M | 163.89M | 162.55M | 177.03M | 167.21M | 199.15M | 176.21M | 160.30M | 152.21M | 168.88M | 135.90M | 125.30M | 106.04M | 127.99M | 107.62M | 114.31M | 111.21M | 106.97M | 117.98M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.60M | | | | 539.50M | 523.50M | 540.20M | 516.50M | 546.60M | 557.70M | 563.90M | 579.50M | 588.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.10M | 129.92M | 163.89M | 162.55M | 177.03M | 167.21M | 199.15M | 635.81M | 160.30M | 152.21M | 168.88M | 675.40M | 648.80M | 646.24M | 644.49M | 654.22M | 672.01M | 675.11M | 686.47M | 706.18M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.19M | 54.22M | 63.90M | 51.24M | 25.70M | 33.27M | 27.34M | 31.29M | 30.71M | 38.93M | 24.28M | 28.27M | 28.30M | 35.30M | 28.91M | 31.04M | 21.37M | 20.93M | 18.54M | 14.97M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.83M | 57.71M | 61.77M | 64.18M | 59.39M | 58.60M | 60.95M | 60.78M | 58.44M | 57.05M | 58.91M | 61.96M | 58.45M | 56.50M | 57.27M | 55.80M | 53.82M | 50.33M | 49.57M | 46.43M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.90M | 382.20M | 359.10M | 382.50M | 413.20M | 443.30M | 406.30M | 459.60M | 470.60M | 483.80M | 488.00M | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 68.00M | 69.32M | 72.36M | 74.00M | 76.00M | 77.00M | 79.53M | 81.00M | 82.44M | 83.14M | 81.76M | 81.30M | 81.00M | 82.00M | 82.31M | 82.61M | 82.00M | 82.00M | 81.19M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.10M | 13.78M | 36.59M | 22.09M | 26.29M | 27.43M | 31.36M | 23.62M | 31.65M | 23.36M | 27.20M | 17.13M | 16.66M | 16.56M | 17.68M | 18.62M | 17.43M | 17.85M | 10.55M | 11.43M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 757.37M | 846.13M | 890.88M | 906.78M | 937.94M | 945.26M | 923.27M | 929.81M | 925.69M | 921.76M | 919.33M | 936.07M | 906.19M | 900.57M | 894.04M | 908.01M | 904.38M | 903.22M | 898.81M | 912.55M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 0.66M | 0.53M | 0.69M | 0.31M | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.48M | 311.67M | 327.52M | 336.19M | 412.57M | 420.52M | 350.37M | 356.88M | 436.94M | 356.04M | 356.58M | 351.39M | 424.75M | 327.81M | 401.15M | 307.20M | 376.91M | 287.58M | 279.03M | 273.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.26M | 99.69M | 104.75M | 100.83M | 105.02M | 103.31M | 104.61M | 105.42M | 106.61M | 106.49M | 105.82M | 105.34M | 104.70M | 102.23M | 100.73M | 97.18M | 94.96M | 94.39M | 92.89M | 72.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,057.60M | 1,158.46M | 1,218.94M | 1,243.66M | 1,276.78M | 1,289.73M | 1,273.64M | 1,286.69M | 1,281.25M | 1,277.81M | 1,275.90M | 1,287.46M | 1,249.64M | 1,228.38M | 1,212.71M | 1,215.21M | 1,198.67M | 1,190.81M | 1,177.84M | 1,185.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,154.86M | 1,258.15M | 1,323.69M | 1,344.49M | 1,381.80M | 1,393.05M | 1,378.25M | 1,392.11M | 1,387.86M | 1,384.30M | 1,381.72M | 1,392.81M | 1,354.34M | 1,330.61M | 1,313.43M | 1,312.40M | 1,293.63M | 1,285.20M | 1,270.73M | 1,258.54M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.90M | 382.20M | 359.10M | 382.50M | 413.20M | 443.30M | 406.30M | 459.60M | 470.60M | 483.80M | 488.00M | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -332.65M | -403.66M | -440.07M | -424.95M | -469.21M | -442.96M | -437.47M | -438.18M | -425.05M | -419.14M | -420.69M | -441.93M | -445.86M | -446.96M | -448.78M | -451.59M | -456.84M | -480.69M | -521.34M | -578.48M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -332.65M | -403.66M | -440.07M | -424.95M | -469.21M | -442.96M | -437.47M | -438.18M | -425.05M | -419.14M | -420.69M | -441.93M | -445.86M | -446.96M | -448.78M | -451.59M | -456.84M | -480.69M | -521.34M | -578.48M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 822.21M | 854.50M | 883.62M | 919.54M | 912.59M | 950.09M | 940.78M | 953.94M | 962.81M | 965.15M | 961.03M | 950.88M | 908.47M | 883.64M | 864.65M | 860.81M | 836.79M | 804.51M | 749.39M | 680.06M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -332.89M | -403.89M | -440.29M | -429.15M | -469.44M | -443.18M | -438.15M | -443.58M | -432.11M | -431.36M | -433.68M | -458.87M | -466.35M | -471.40M | -474.54M | -479.20M | -487.85M | -512.86M | -552.65M | -611.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 0.90M | 1.00M | 3.25M | 0.81M | 0.30M | 0.01M | 1.12M | 0.12M | 0.01M | 0.01M | 0.13M | 0.04M | 0.00M | 0.01M | 0.78M | 0.07M | 0.04M | 0.01M | 1.12M |