|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.93M | 82.07M | 85.84M | 94.29M | 84.87M | 96.37M | 111.85M | 95.84M | 131.28M | 119.75M | 129.40M | 153.66M | 134.14M | 131.78M | 140.29M | 119.81M | 124.01M | 127.61M | 146.73M | 127.03M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 20.10M | 21.80M | 17.13M | 20.60M | 24.40M | 26.80M | 19.76M | 29.50M | 32.10M | 33.00M | 22.32M | 30.10M | 30.80M | 35.00M | 24.58M | 31.10M | 30.30M | 33.20M | 24.18M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.93M | 102.17M | 107.64M | 111.42M | 105.47M | 120.77M | 138.65M | 115.61M | 160.78M | 151.85M | 162.40M | 175.98M | 164.24M | 162.58M | 175.29M | 144.40M | 155.11M | 157.91M | 179.93M | 151.21M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.66M | 427.11M | 412.67M | 421.76M | 494.17M | 556.38M | 630.38M | 703.94M | 854.15M | 979.43M | 1,071.09M | 1,303.03M | 1,429.76M | 1,527.76M | 1,413.09M | 1,108.67M | 1,099.39M | 1,140.00M | 1,010.73M | 903.09M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.28M | 20.68M | 15.12M | 28.14M | 22.22M | 17.74M | 15.62M | 25.55M | 19.79M | 13.54M | 15.08M | 24.26M | 15.30M | 18.35M | 19.90M | 28.24M | 27.90M | 26.00M | 21.84M | 31.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.59M | 595.45M | 604.18M | 690.33M | 748.36M | 812.54M | 803.70M | 869.25M | 1,043.59M | 1,165.49M | 1,285.55M | 1,519.02M | 1,614.89M | 1,709.10M | 1,596.70M | 1,292.63M | 1,272.82M | 1,326.28M | 1,228.10M | 1,089.98M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.36M | 162.66M | 175.33M | 178.24M | 183.49M | 188.96M | 215.95M | 217.78M | 233.83M | 252.19M | 267.15M | 298.77M | 304.47M | 357.35M | 357.06M | 379.69M | 376.92M | 377.90M | 371.66M | 360.98M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.43M | 1.43M | 8.95M | 9.54M | 9.54M | 32.02M | 30.62M | 30.69M | 31.16M | 31.14M | 64.11M | 62.98M | 62.93M | 63.87M | 61.25M | 61.61M | 63.94M | 63.91M | 65.58M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 6.56M | 6.54M | 10.62M | 11.51M | 11.48M | 16.85M | 18.41M | 18.33M | 18.35M | 18.27M | 53.36M | 51.30M | 51.37M | 52.07M | 48.31M | 48.30M | 48.98M | 48.45M | 51.23M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.13M | 7.99M | 7.97M | 19.58M | 21.04M | 21.02M | 48.87M | 49.03M | 49.02M | 49.51M | 49.41M | 117.46M | 114.28M | 114.30M | 115.94M | 109.55M | 109.91M | 112.92M | 112.35M | 116.82M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 5.26M | 6.73M | 1.33M | 2.30M | 2.24M | 2.94M | 1.25M | 2.17M | 3.77M | 4.97M | 0.53M | 0.52M | 0.51M | 0.54M | 2.55M | 7.66M | 11.49M | 8.90M | 1.33M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.08M | 1.07M | 1.04M | 1.03M | 1.22M | 1.21M | 1.18M | 1.81M | 1.82M | 1.82M | 1.78M | 1.65M | 1.65M | 1.65M | 1.58M | 1.16M | 1.14M | 0.67M | 0.62M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.15M | 243.93M | 251.04M | 256.34M | 261.84M | 265.33M | 321.07M | 319.44M | 334.52M | 351.53M | 364.19M | 473.25M | 472.78M | 511.45M | 512.70M | 521.31M | 524.87M | 551.66M | 541.26M | 526.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 830.74M | 839.37M | 855.22M | 946.67M | 1,010.20M | 1,077.87M | 1,124.77M | 1,188.69M | 1,378.11M | 1,517.02M | 1,649.74M | 1,992.26M | 2,087.67M | 2,220.55M | 2,109.40M | 1,813.94M | 1,797.69M | 1,877.94M | 1,769.36M | 1,616.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.62M | 20.65M | 24.31M | 25.64M | 26.82M | 28.34M | 43.34M | 40.83M | 43.20M | 41.25M | 38.02M | 43.85M | 47.63M | 40.43M | 44.69M | 37.17M | 49.27M | 41.50M | 46.29M | 35.16M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.11M | 185.55M | 174.66M | 135.41M | 188.88M | 274.24M | 273.08M | 258.37M | 442.95M | 595.73M | 705.61M | 893.85M | 1,025.00M | 1,168.44M | 1,048.22M | 755.70M | 769.61M | 852.23M | 739.62M | 553.75M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.73M | 206.20M | 198.97M | 161.06M | 215.70M | 302.59M | 316.42M | 299.21M | 486.14M | 636.98M | 743.63M | 937.69M | 1,072.63M | 1,208.87M | 1,092.91M | 792.86M | 818.88M | 893.73M | 785.91M | 588.91M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.11M | 47.75M | 49.13M | 59.34M | 47.09M | 42.86M | 56.98M | 58.16M | 48.04M | 49.36M | 71.21M | 74.40M | 65.40M | 58.89M | 59.46M | 59.49M | 61.98M | 59.92M | 68.01M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.34M | | | | 62.00M | | | | 74.40M | | | | 59.49M | | | | 75.25M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 5.67M | 5.88M | 6.27M | 6.65M | 6.89M | 7.24M | 7.48M | 11.17M | 11.59M | 13.71M | 13.89M | 9.94M | 9.50M | 10.92M | 11.35M | 11.43M | 21.80M | 21.41M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.62M | 10.76M | 9.92M | 9.60M | 9.48M | 9.46M | 9.67M | 9.86M | 9.89M | 9.53M | 9.39M | 10.75M | 10.92M | 7.91M | 8.18M | 5.75M | 5.88M | 4.36M | 4.21M | 4.08M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.51M | 2.33M | 6.78M | 4.70M | 9.46M | 6.29M | 15.92M | 3.85M | 11.15M | 7.87M | 5.62M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.11M | 37.98M | 35.21M | 134.15M | 129.50M | 91.82M | 56.81M | 119.84M | 97.53M | 63.08M | 43.96M | 115.85M | 84.90M | 57.80M | 41.98M | 91.93M | 57.83M | 41.70M | 24.13M | 82.31M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.20M | 310.47M | 305.68M | 374.72M | 417.50M | 459.67M | 462.70M | 498.15M | 660.24M | 778.00M | 885.40M | 1,152.40M | 1,247.74M | 1,343.42M | 1,212.03M | 960.96M | 955.92M | 1,011.13M | 904.05M | 771.96M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | | 44.89M | 44.28M | 44.57M | 39.64M | 42.14M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.87M | 63.62M | 70.50M | 74.77M | 81.97M | 86.50M | 91.06M | 89.95M | 93.44M | 87.05M | 87.59M | 106.41M | 105.44M | 116.67M | 131.13M | 157.77M | 153.90M | 153.06M | 154.78M | 158.56M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.16M | 2.00M | 1.99M | 1.97M | 30.92M | 9.57M | 9.57M | 9.56M | 43.39M | 21.74M | 21.66M | 19.70M | 8.82M | 8.96M | 9.32M | 7.38M | 51.75M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.03M | 66.68M | 69.19M | 55.59M | 53.28M | 60.46M | 60.41M | 48.51M | 45.77M | 42.17M | 38.69M | 50.96M | 47.69M | 35.41M | 34.81M | 25.59M | 26.59M | 46.08M | 45.80M | 50.13M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55M | 6.75M | 6.19M | 4.37M | 3.96M | 4.44M | 7.02M | 6.21M | 5.05M | 3.54M | 2.66M | 0.83M | 2.46M | 43.82M | 43.53M | 1.84M | 2.60M | 3.43M | 5.08M | 8.76M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.45M | 137.05M | 135.96M | 136.75M | 141.22M | 143.93M | 150.79M | 154.24M | 153.83M | 142.33M | 138.50M | 182.22M | 177.33M | 217.56M | 229.18M | 238.91M | 236.32M | 256.47M | 252.68M | 265.67M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.66M | 447.52M | 441.64M | 511.47M | 558.71M | 603.59M | 613.48M | 652.39M | 814.07M | 920.34M | 1,023.90M | 1,334.62M | 1,425.07M | 1,560.98M | 1,441.20M | 1,199.86M | 1,192.24M | 1,267.60M | 1,156.73M | 1,037.63M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.87M | 69.08M | 76.17M | 80.65M | 88.24M | 93.15M | 97.95M | 97.19M | 100.93M | 98.23M | 99.18M | 120.11M | 119.33M | 126.61M | 140.63M | 168.69M | 165.25M | 164.49M | 176.58M | 179.97M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.08M | 391.85M | 413.58M | 435.20M | 451.48M | 474.28M | 511.29M | 536.31M | 564.03M | 596.68M | 625.83M | 657.64M | 662.60M | 659.57M | 668.20M | 614.08M | 605.44M | 610.34M | 612.63M | 579.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.08M | 391.85M | 413.58M | 435.20M | 451.48M | 474.28M | 511.29M | 536.31M | 564.03M | 596.68M | 625.83M | 657.64M | 662.60M | 659.57M | 668.20M | 614.08M | 605.44M | 610.34M | 612.63M | 579.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 830.74M | 839.37M | 855.22M | 946.67M | 1,010.20M | 1,077.87M | 1,124.77M | 1,188.69M | 1,378.11M | 1,517.02M | 1,649.74M | 1,992.26M | 2,087.67M | 2,220.55M | 2,109.40M | 1,813.94M | 1,797.69M | 1,877.94M | 1,769.36M | 1,616.93M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | 0.06M | -0.69M | -2.17M | -3.36M | -6.33M | -11.46M | -5.02M | -3.92M | -3.37M | -5.31M | 1.76M | -2.77M | -2.71M | 3.11M | -8.33M | -4.67M | 4.84M | 4.71M | 306.14M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | 0.04M | | | | 0.05M | | | | 0.06M |