|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 54.04M | 141.05M | 115.19M | 16.65M | 5.88M | 12.32M | 3.92M | 4.23M | 4.64M | 1.96M | 3.05M | 1.17M | 12.84M | 1.29M | 4.96M | 5.52M | 11.36M | 3.81M | 4.49M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 54.04M | 141.05M | 115.19M | 16.65M | 5.88M | 12.32M | 3.92M | 4.23M | 4.64M | 1.96M | 3.05M | 1.17M | 12.84M | 1.29M | 4.96M | 5.52M | 11.36M | 3.81M | 4.49M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.86M | 265.56M | 151.10M | 200.92M | 178.08M | 88.75M | 98.06M | 302.07M | 266.81M | 200.91M | 41.14M | 373.47M | 270.04M | 140.06M | 88.36M | 391.06M | 291.23M | 164.00M | 48.09M | 326.93M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.15M | 10.09M | 9.11M | 8.90M | 7.91M | 4.31M | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.01M | 275.65M | 160.21M | 209.82M | 185.99M | 93.06M | 98.06M | 302.07M | 266.81M | 200.91M | 41.14M | 373.47M | 270.04M | 140.06M | 88.36M | 391.06M | 291.23M | 164.00M | 48.09M | 326.93M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.23M | 73.64M | 83.75M | 98.18M | 100.87M | 132.12M | 141.35M | 127.78M | 74.01M | 60.38M | 107.09M | 123.89M | 148.86M | 187.94M | 256.95M | 176.42M | 141.84M | 149.55M | 238.66M | 229.58M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.39M | 0.49M | 0.58M | 22.88M | 0.47M | 18.65M | 0.34M | 0.34M | 24.40M | 0.27M | 11.83M | 0.63M | 13.75M | 11.88M | 19.84M | 19.24M | 14.37M | 0.50M | 17.17M | 18.51M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.95M | 413.02M | 401.05M | 437.16M | 319.25M | 245.40M | 286.84M | 459.48M | 369.44M | 273.07M | 172.25M | 513.37M | 433.81M | 352.72M | 368.58M | 592.19M | 453.46M | 337.79M | 310.41M | 580.03M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.99M | 424.97M | 460.37M | 472.52M | 505.39M | 536.36M | 589.89M | 617.50M | 645.66M | 671.03M | 709.40M | 729.99M | 774.01M | 852.91M | 922.87M | 967.28M | 1,000.85M | 1,029.12M | 1,049.73M | 1,054.82M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | 6.30M | 7.90M | 10.60M | 12.20M | 16.10M | 19.40M | 20.70M | 22.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.46M | 73.35M | 19.00M | 18.90M | 18.79M | 18.69M | 18.58M | 18.48M | 18.37M | 18.27M | 18.16M | 18.06M | 17.95M | 19.39M | 22.05M | 23.53M | 27.26M | 30.39M | 31.53M | 32.91M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.64M | | | | 35.24M | | | | 37.35M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.97M | 5.33M | 6.33M | 7.61M | 6.52M | 7.40M | 7.00M | 7.24M | 7.16M | 6.83M | 6.53M | 6.15M | 6.09M | 8.28M | 8.23M | 8.33M | 9.31M | 9.14M | 10.65M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -285.84M | 540.43M | 480.17M | 492.57M | -278.07M | -206.43M | 646.86M | 673.64M | 700.37M | 723.75M | 760.63M | 779.59M | 836.12M | 914.50M | 1,005.39M | 1,049.01M | 1,084.39M | 1,114.69M | 1,143.04M | 1,149.78M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.11M | 953.45M | 881.23M | 929.74M | 41.18M | 38.97M | 933.71M | 1,133.12M | 1,069.82M | 996.81M | 932.88M | 1,292.96M | 1,269.93M | 1,267.22M | 1,373.97M | 1,641.20M | 1,537.86M | 1,452.48M | 1,453.44M | 1,729.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88M | 45.41M | 24.86M | 61.71M | 57.83M | 21.88M | 19.93M | 23.14M | 32.23M | 31.80M | 23.96M | 49.35M | 59.27M | 61.48M | 61.27M | 45.58M | 66.92M | 47.46M | 34.76M | 65.94M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88M | 45.41M | 24.86M | 61.71M | 57.83M | 21.88M | 19.93M | 23.14M | 32.23M | 31.80M | 23.96M | 49.35M | 59.27M | 61.48M | 61.27M | 45.58M | 66.92M | 47.46M | 34.76M | 65.94M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 5.40M | 5.80M | 6.30M | 6.30M | 6.30M | 4.60M | 4.60M | 4.77M | 5.09M | 4.87M | 4.90M | 17.91M | 6.10M | 22.87M | 39.52M | 48.98M | 6.17M | 26.87M | 5.22M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | | 5.74M | 6.34M | 5.98M | 7.93M | 5.80M | 4.94M | 7.00M | 6.77M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | | | | | 76.00M | 222.00M | 369.50M | 206.00M | 56.50M | 5.50M | 223.00M | 63.00M | 70.00M | 202.60M | 443.95M | 245.45M | 111.30M | 133.50M | 382.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | | 9.85M | 9.55M | 10.80M | 11.09M | 11.27M | 11.30M | 12.08M | 12.56M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.13M | 3.89M | 0.92M | 20.07M | 7.87M | 19.84M | 3.44M | 23.40M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.56M | 156.01M | 88.70M | 143.02M | 138.82M | 180.68M | 290.60M | 447.76M | 322.80M | 182.31M | 91.06M | 369.19M | 244.40M | 251.22M | 342.48M | 601.56M | 419.36M | 282.18M | 250.71M | 566.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.96M | 22.96M | 43.97M | 43.97M | 43.97M | 43.97M | 93.38M | 68.22M | 68.22M | 68.22M | 97.08M | 67.23M | 67.23M | 67.23M | 68.72M | 56.03M | 56.03M | 56.03M | 85.83M | 85.83M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.44M | 29.72M | 35.33M | 30.67M | 36.88M | 35.51M | 31.46M | 31.05M | 29.41M | 20.20M | 18.84M | 25.23M | 28.32M | 26.78M | 41.98M | 39.79M | 37.75M | 35.71M | 41.76M | 40.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09M | 23.96M | 22.80M | 11.56M | 11.56M | 11.56M | 11.56M | 22.08M | 21.79M | 17.87M | 16.56M | 18.23M | 16.56M | 16.56M | 17.11M | 17.18M | 18.90M | 16.56M | 16.56M | 25.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.95M | 208.68M | 172.49M | 239.77M | 234.26M | 273.80M | 403.80M | 550.87M | 424.50M | 287.29M | 199.65M | 470.58M | 358.48M | 362.76M | 469.73M | 713.94M | 529.70M | 393.44M | 402.62M | 708.93M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.04M | 232.64M | 195.29M | 251.33M | 245.82M | 285.36M | 415.36M | 572.94M | 446.29M | 305.16M | 216.21M | 488.81M | 375.03M | 379.32M | 486.84M | 731.12M | 548.60M | 410.00M | 419.18M | 734.05M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | | | | | 76.00M | 222.00M | 369.50M | 206.00M | 56.50M | 5.50M | 223.00M | 63.00M | 70.00M | 202.60M | 443.95M | 245.45M | 111.30M | 133.50M | 382.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.78M | 720.81M | 725.03M | 721.07M | 641.48M | 556.54M | 544.54M | 560.18M | 623.52M | 691.65M | 741.60M | 804.15M | 894.90M | 887.90M | 887.12M | 947.06M | 989.26M | 1,042.48M | 1,034.26M | 995.76M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.78M | 720.81M | 725.03M | 721.07M | 641.48M | 556.54M | 544.54M | 560.18M | 623.52M | 691.65M | 741.60M | 804.15M | 894.90M | 887.90M | 887.12M | 947.06M | 989.26M | 1,042.48M | 1,034.26M | 995.76M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.11M | 953.45M | 881.23M | 929.74M | 41.18M | 38.97M | 933.71M | 1,133.12M | 1,069.82M | 996.81M | 932.88M | 1,292.96M | 1,269.93M | 1,267.22M | 1,373.97M | 1,641.20M | 1,537.86M | 1,452.48M | 1,453.44M | 1,729.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 25.35M | 0.11M | 26.42M | -2.81M | 30.95M | 0.07M | 32.10M | -0.26M | 32.36M | 32.36M | 32.36M | 32.36M | 0.82M | 33.94M | 33.94M | 33.94M | 33.94M | 35.47M | 37.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 847.22M | 921.02M | 946.05M | 1,017.26M | 1,106.17M | 1,120.60M | 1,130.67M | 1,171.81M | 1,248.84M | 1,314.11M | 1,336.06M | 1,425.13M | 1,512.13M | 1,552.68M | 1,599.43M | 1,622.88M | 1,698.79M | 1,750.56M | 1,789.85M | 1,851.25M |