|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.77M | 219.73M | 271.08M | 294.92M | 297.14M | 287.17M | 308.55M | 185.59M | 164.48M | 132.50M | 142.30M | 167.30M | 133.96M | 145.17M | 120.07M | 123.51M | 183.96M | 173.65M | 187.50M | 145.45M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.58M | 246.57M | 280.22M | 320.36M | 318.71M | 338.85M | 396.23M | 403.14M | 459.34M | 447.83M | 403.10M | 376.19M | 262.06M | 228.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.77M | 219.73M | 271.08M | 294.92M | 297.14M | 287.17M | 342.13M | 432.17M | 444.70M | 452.86M | 461.01M | 506.15M | 530.19M | 548.31M | 579.41M | 571.34M | 587.06M | 549.84M | 449.56M | 374.25M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.93M | 79.54M | 78.26M | 104.41M | 118.99M | 146.12M | 173.89M | 169.77M | 189.60M | 159.20M | 192.33M | 218.42M | 208.54M | 188.08M | 183.54M | 203.15M | 164.95M | 138.84M | 147.64M | 168.48M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.93M | 79.54M | 78.26M | 104.41M | 118.99M | 146.12M | 173.89M | 169.77M | 189.60M | 159.20M | 192.33M | 218.42M | 208.54M | 188.08M | 183.54M | 203.15M | 164.95M | 138.84M | 147.64M | 168.48M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.63M | 109.80M | 120.61M | 133.78M | 140.14M | 149.99M | 165.57M | 187.31M | 196.19M | 213.53M | 226.60M | 231.20M | 236.48M | 220.91M | 231.55M | 227.14M | 224.94M | 243.48M | 250.55M | 259.04M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.28M | 40.23M | 47.38M | 43.16M | 45.54M | 44.90M | 43.64M | 35.07M | 45.78M | 53.69M | 55.83M | 45.37M | 47.45M | 40.48M | 42.93M | 34.49M | 45.69M | 38.42M | 58.20M | 51.76M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.46M | 42.29M | 28.82M | 18.04M | 18.16M | 18.18M | 17.30M | 20.02M | 20.08M | 32.61M | 29.80M | 29.91M | 28.23M | 21.70M | 16.48M | 20.59M | 25.21M | 28.86M | 15.60M | 18.21M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.38M | 192.32M | 196.81M | 194.98M | 203.84M | 213.06M | 226.51M | 242.41M | 262.05M | 299.84M | 312.22M | 306.48M | 312.17M | 283.09M | 290.95M | 282.23M | 295.85M | 310.77M | 324.34M | 329.01M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.51M | 22.54M | 23.99M | 24.93M | 28.74M | 33.38M | 32.61M | 33.30M | 38.09M | 38.27M | 49.48M | 49.40M | 54.54M | 54.74M | 57.44M | 60.47M | 6.62M | 5.50M | 57.80M | 66.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.59M | 514.13M | 570.14M | 619.25M | 648.71M | 679.73M | 775.14M | 877.64M | 934.44M | 950.17M | 1,015.04M | 1,079.99M | 1,105.45M | 1,078.33M | 1,122.09M | 1,123.61M | 1,113.94M | 1,064.47M | 984.03M | 943.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.46M | 30.68M | 32.92M | 34.97M | 35.50M | 35.57M | 38.78M | 39.66M | 40.97M | 43.16M | 47.17M | 53.97M | 53.03M | 52.42M | 54.45M | 53.78M | 57.03M | 57.38M | 57.98M | 56.15M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.11M | 143.21M | 182.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.94M | 51.39M | 44.21M | 35.45M | 36.20M | 33.72M | 28.40M | 31.70M | 35.40M | 38.94M | 44.32M | 53.43M | 54.52M | 55.40M | 58.90M | 68.28M | 69.33M | 72.43M | 70.03M | 79.89M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.12M | 36.17M | 0.76M | 0.76M | 0.76M | 0.75M | 0.75M | 33.79M | 34.05M | 33.49M | 6.65M | 40.58M | 6.65M | 6.65M | 49.93M | 7.55M | 7.55M | 7.63M | 7.63M | 46.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.70M | 146.51M | 140.83M | 66.97M | 133.49M | 132.01M | 131.12M | 69.90M | 145.38M | 171.55M | 186.65M | 90.90M | 201.17M | 210.08M | 216.03M | 98.95M | 226.68M | 259.01M | 367.91M | 96.07M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.29M | 660.64M | 710.98M | 753.24M | 782.20M | 811.74M | 906.26M | 1,013.64M | 1,079.83M | 1,121.72M | 1,201.69M | 1,281.97M | 1,306.62M | 1,288.40M | 1,338.12M | 1,348.78M | 1,340.62M | 1,323.49M | 1,351.94M | 1,361.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.48M | 40.70M | 35.50M | 38.02M | 50.76M | 49.41M | 54.02M | 62.35M | 60.47M | 60.50M | 60.06M | 54.40M | 39.85M | 45.78M | 54.05M | 46.93M | 38.98M | 37.11M | 52.47M | 42.31M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.48M | 40.70M | 35.50M | 38.02M | 50.76M | 49.41M | 54.02M | 62.35M | 60.47M | 60.50M | 60.06M | 54.40M | 39.85M | 45.78M | 54.05M | 46.93M | 38.98M | 37.11M | 52.47M | 42.31M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 4.69M | 5.74M | 6.42M | 7.20M | 8.35M | 8.48M | 8.30M | 9.60M | 10.87M | 11.46M | 14.10M | 14.36M | 14.50M | 14.55M | 13.02M | 11.88M | 16.63M | 24.36M | 9.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77M | 10.59M | 16.36M | 12.64M | 15.75M | 13.96M | 13.92M | 12.94M | 12.33M | 13.02M | 12.80M | 12.83M | 12.89M | 17.98M | 20.52M | 26.02M | 22.88M | 21.20M | 29.92M | 33.15M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.86M | 0.92M | 0.98M | 1.04M | 1.10M | 1.16M | 1.23M | 1.30M | 1.37M | 1.44M | 1.51M | 1.50M | 1.45M | 1.40M | 1.34M | 1.37M | 1.44M | 1.50M | 1.57M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.62M | 0.62M | 0.89M | 1.73M | 0.32M | 0.54M | 4.30M | 13.18M | 6.60M | 0.58M | 6.16M | 26.85M | | | | | | | 11.38M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.14M | 35.52M | 58.24M | 68.44M | 74.84M | 71.55M | 122.59M | 154.78M | 201.72M | 182.54M | 202.03M | 210.88M | 208.42M | 174.01M | 164.03M | 94.67M | 139.32M | 129.74M | 81.49M | 65.49M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.88M | 106.47M | 137.19M | 150.14M | 147.50M | 152.97M | 207.86M | 248.13M | 267.94M | 248.46M | 261.18M | 285.13M | 276.57M | 244.18M | 252.26M | 207.52M | 200.37M | 177.11M | 198.99M | 197.66M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.17M | 46.92M | 46.67M | 46.41M | 46.13M | 45.82M | 45.51M | 45.19M | 44.83M | 44.45M | 44.07M | 43.67M | 43.33M | 43.00M | 42.67M | 42.33M | 41.96M | 41.57M | 41.17M | 40.75M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.41M | 3.74M | 7.98M | 14.36M | 8.86M | 21.42M | 31.31M | 44.85M | 43.65M | 53.73M | 46.21M | 43.72M | 25.62M | 25.34M | 43.50M | 28.87M | 39.91M | 47.43M | 43.40M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | | | | 3.52M | | | | 3.16M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.86M | 11.73M | 11.69M | 9.74M | 14.94M | 17.15M | 16.59M | 21.76M | 20.38M | 41.12M | 41.74M | 42.07M | 41.26M | 40.65M | 42.25M | 42.64M | 42.18M | 42.51M | 44.21M | 44.81M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.77M | 154.80M | 187.60M | 204.54M | 207.99M | 207.66M | 274.78M | 324.62M | 357.62M | 336.56M | 358.98M | 375.01M | 363.61M | 312.80M | 320.28M | 293.35M | 271.20M | 258.59M | 287.59M | 281.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.63M | 166.54M | 199.30M | 214.28M | 222.92M | 224.81M | 291.37M | 346.38M | 378.00M | 377.68M | 400.72M | 417.08M | 404.88M | 353.46M | 362.53M | 335.99M | 313.38M | 301.10M | 331.80M | 326.67M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.66M | 494.10M | 511.68M | 538.96M | 559.27M | 586.93M | 614.89M | 667.26M | 701.82M | 744.04M | 800.97M | 864.88M | 901.74M | 934.95M | 975.59M | 1,012.79M | 1,027.24M | 1,022.38M | 1,020.14M | 1,034.68M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.66M | 494.10M | 511.68M | 538.96M | 559.27M | 586.93M | 614.89M | 667.26M | 701.82M | 744.04M | 800.97M | 864.88M | 901.74M | 934.95M | 975.59M | 1,012.79M | 1,027.24M | 1,022.38M | 1,020.14M | 1,034.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.29M | 660.64M | 710.98M | 753.24M | 782.20M | 811.74M | 906.26M | 1,013.64M | 1,079.83M | 1,121.72M | 1,201.69M | 1,281.97M | 1,306.62M | 1,288.40M | 1,338.12M | 1,348.78M | 1,340.62M | 1,323.49M | 1,351.94M | 1,361.35M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.32M | 0.29M | 1.14M | 0.28M | 0.21M | 0.20M | 0.89M | 0.11M | 0.10M | 0.07M | 0.38M | 0.12M | 0.14M | 0.12M | 0.54M | 0.27M | 0.83M | 1.50M | 1.83M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.67M | 1.75M | -22.72M | 0.59M | 39.58M | 70.89M | -1.97M | -1.92M | 206.81M | 261.52M | 319.51M | -3.57M | -4.48M | -2.22M | -6.21M | 485.67M | 487.16M | -1.61M | -2.20M |