|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.34M | 18.40M | 17.00M | 55.19M | 53.70M | 67.45M | 55.20M | 58.08M | 31.87M | 30.44M | 21.48M | 35.43M | 24.19M | 22.46M | 19.09M | 35.55M | 16.80M | 20.71M | 14.81M | 18.14M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.34M | 18.40M | 17.00M | 55.19M | 53.70M | 67.45M | 55.20M | 58.08M | 31.87M | 30.44M | 21.48M | 35.43M | 24.19M | 22.46M | 19.09M | 35.55M | 16.80M | 20.71M | 14.81M | 18.14M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.21M | 217.46M | 204.29M | 168.27M | 207.78M | 215.41M | 213.68M | 186.69M | 178.21M | 197.03M | 185.80M | 181.19M | 174.70M | 147.95M | 192.46M | 172.65M | 138.58M | 207.53M | 150.76M | 143.92M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.40M | 44.62M | 40.60M | 33.14M | 45.30M | 43.98M | 47.64M | 31.38M | 40.41M | 42.85M | 49.82M | 33.61M | 43.88M | 48.71M | 50.12M | 30.17M | 43.82M | 48.95M | 48.27M | 38.55M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.62M | 262.08M | 244.90M | 201.41M | 253.07M | 259.39M | 261.33M | 218.07M | 218.62M | 239.88M | 235.62M | 214.79M | 218.59M | 196.66M | 242.58M | 202.82M | 182.40M | 256.48M | 199.03M | 182.47M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.60M | 37.84M | 37.15M | 35.38M | 36.44M | 36.18M | 36.99M | 36.33M | 38.00M | 37.86M | 38.87M | 38.85M | 38.66M | 38.83M | 40.31M | 37.87M | 39.62M | 41.54M | 41.53M | 41.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.73M | 8.60M | 61.45M | 6.52M | 13.71M | 15.20M | 17.45M | 65.68M | 8.69M | 60.60M | 9.93M | 65.99M | 7.01M | 61.03M | 62.35M | 3.83M | 56.10M | 56.12M | 59.52M | 27.95M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.23M | 371.41M | 321.15M | 402.29M | 368.06M | 393.81M | 435.97M | 347.55M | 311.61M | 326.75M | 312.84M | 322.10M | 298.20M | 315.30M | 314.89M | 305.10M | 292.36M | 326.50M | 310.88M | 266.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.52M | 164.69M | 160.87M | 145.48M | 160.19M | 157.04M | 155.63M | 138.10M | 134.52M | 131.96M | 127.71M | 127.06M | 123.14M | 120.15M | 116.49M | 112.83M | 110.94M | 112.25M | 111.02M | 110.63M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.40M | 90.60M | 34.20M | 25.24M | 25.25M | 24.55M | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.86M | 96.53M | 93.23M | 88.32M | 86.57M | 83.22M | 79.95M | 75.41M | 72.20M | 69.00M | 65.82M | 62.69M | 59.55M | 56.45M | 53.36M | 50.24M | 47.15M | 44.06M | 40.95M | 37.85M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.26M | 187.13M | 127.43M | 113.56M | 111.82M | 107.76M | 79.95M | 75.41M | 72.20M | 69.00M | 65.82M | 62.69M | 59.55M | 56.45M | 53.36M | 50.24M | 47.15M | 44.06M | 40.95M | 37.85M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 5.79M | | 0.67M | 0.26M | 0.05M | | 0.38M | 0.38M | 0.63M | 0.98M | 1.23M | 1.85M | 1.12M | 1.42M | 1.58M | 2.11M | 1.98M | 1.81M | 1.53M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.55M | 11.76M | 12.53M | 8.39M | 4.01M | 7.41M | 88.67M | 6.35M | 7.38M | 2.64M | 3.62M | 4.32M | 8.64M | 4.68M | 12.09M | 4.77M | 5.07M | 14.56M | 15.07M | 14.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.98M | 329.21M | 364.28M | 304.25M | 347.98M | 329.99M | 277.72M | 269.09M | 263.58M | 259.93M | 248.62M | 243.64M | 237.28M | 234.34M | 230.47M | 223.26M | 222.85M | 221.87M | 220.17M | 219.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.19M | 806.36M | 685.43M | 706.54M | 716.03M | 723.80M | 713.69M | 616.64M | 575.19M | 586.68M | 561.45M | 565.74M | 535.48M | 549.65M | 545.37M | 528.37M | 515.21M | 548.36M | 531.05M | 485.45M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.30M | 46.15M | 49.03M | 44.06M | 41.14M | 38.41M | 34.92M | 32.52M | 32.00M | 36.27M | 32.04M | 36.39M | 35.42M | 41.55M | 43.15M | 42.09M | 34.36M | 43.03M | 38.93M | 42.01M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.30M | 46.15M | 49.03M | 44.06M | 41.14M | 38.41M | 34.92M | 32.52M | 32.00M | 36.27M | 32.04M | 36.39M | 35.42M | 41.55M | 43.15M | 42.09M | 34.36M | 43.03M | 38.93M | 42.01M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.61M | 151.65M | 115.69M | 111.74M | 123.99M | 128.76M | 129.64M | 119.27M | 99.31M | 101.93M | 104.75M | 118.09M | 113.07M | 107.97M | 107.03M | 105.23M | 97.25M | 100.76M | 97.99M | 56.72M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | 0.67M | 0.67M | 487.20M | 506.41M | 280.99M | 284.10M | 4.55M | 5.30M | 5.21M | 7.12M | 7.09M | 7.06M | 6.49M | 3.81M | 3.83M | 4.00M | 3.86M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.04M | 0.47M | 16.50M | 15.41M | 15.31M | 14.39M | 13.33M | 13.82M | 14.61M | 14.44M | 14.52M | 14.23M | 14.01M | 14.72M | 15.01M | 14.79M | 14.83M | 15.08M | 16.04M | 16.48M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 2.26M | 2.75M | 1.38M | 2.46M | 1.02M | 1.38M | 2.14M | 2.56M | 2.65M | 2.89M | 3.11M | 2.84M | 0.99M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.30M | 215.26M | 181.89M | 188.27M | 181.10M | 668.76M | 692.06M | 448.86M | 432.77M | 158.57M | 159.07M | 174.94M | 171.01M | 173.46M | 174.81M | 171.25M | 153.13M | 165.80M | 159.79M | 120.06M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.72M | 355.99M | 362.96M | 405.18M | 455.81M | 4.66M | 4.81M | 4.94M | 4.84M | 306.33M | 295.78M | 306.21M | 300.04M | 313.02M | 314.18M | 318.63M | 349.81M | 366.38M | 298.82M | 293.34M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | 2.93M | 1.67M | 91.26M | | | | 56.17M | | | | 59.33M | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.64M | 51.95M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | | | 19.38M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 1.24M | 2.32M | 3.81M | 2.84M | 3.27M | 3.78M | 24.48M | 3.62M | 4.63M | 5.33M | 22.38M | 5.80M | 5.16M | 5.17M | 21.07M | 4.98M | 4.53M | 4.67M | 4.98M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.70M | 53.71M | 68.37M | 47.62M | 61.05M | 43.09M | 52.47M | 38.82M | 37.12M | 34.57M | 32.44M | 29.96M | 29.09M | 30.82M | 30.13M | 28.63M | 30.10M | 31.22M | 32.33M | 52.39M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 9.33M | 9.28M | 9.80M | 3.47M | 3.48M | 2.62M | 2.60M | 2.70M | 2.71M | 4.23M | 3.29M | 3.26M | 3.31M | 3.19M | 3.16M | 3.16M | 3.36M | 3.45M | 3.69M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.91M | 629.13M | 600.71M | 644.88M | 685.50M | 719.77M | 739.80M | 496.29M | 478.35M | 504.10M | 492.61M | 516.86M | 505.93M | 522.46M | 524.28M | 523.47M | 538.02M | 567.93M | 495.60M | 454.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 553.33M | 638.46M | 609.99M | 654.68M | 688.97M | 723.25M | 742.42M | 498.88M | 481.05M | 506.81M | 496.84M | 520.15M | 509.19M | 525.77M | 527.47M | 526.63M | 541.18M | 571.28M | 499.06M | 457.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.07M | 355.99M | 362.96M | 405.85M | 456.49M | 491.86M | 511.22M | 285.94M | 288.94M | 310.88M | 301.08M | 311.43M | 307.16M | 320.11M | 321.24M | 325.11M | 353.62M | 370.21M | 302.82M | 297.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.86M | 167.91M | 75.44M | 51.87M | 27.07M | 0.55M | -28.73M | 117.76M | 94.14M | 79.87M | 64.61M | 45.60M | 26.29M | 23.88M | 17.90M | 1.74M | -25.97M | -22.92M | -17.65M | -24.48M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.86M | 167.91M | 75.44M | 51.87M | 27.07M | 0.55M | -28.73M | 117.76M | 94.14M | 79.87M | 64.61M | 45.60M | 26.29M | 23.88M | 17.90M | 1.74M | -25.97M | -22.92M | -17.65M | -24.48M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.19M | 806.36M | 685.43M | 706.54M | 716.03M | 723.80M | 713.69M | 616.64M | 575.19M | 586.68M | 561.45M | 565.74M | 535.48M | 549.65M | 545.37M | 528.37M | 515.21M | 548.36M | 531.05M | 485.45M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.82M | 0.71M | 0.07M | 0.03M | 0.03M | 1.09M | 0.10M | | | | 0.45M | | | | 0.45M | | | | 0.05M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -223.86M | -26.96M | -332.53M | -26.73M | -26.39M | -31.85M | -448.65M | -301.68M | -38.24M | -342.14M | -40.34M | -36.93M | -394.60M | -397.36M | -35.27M | -44.13M | -42.06M | -35.06M | -461.10M | -36.79M |