|
Cash & Equivalents (Quarter)
|
2.60M | 7.25M | 24.72M | | | | 1,199.69M | 1,128.40M | 1,109.70M | 1,097.85M | 1,078.02M | 1,024.45M | 895.18M | 842.57M | 886.97M | 861.53M | 789.54M | 633.30M | 764.64M | 413.67M | 409.43M | 571.66M | 669.29M | 855.11M | 848.19M | 862.03M | 858.80M | 797.82M | 794.42M | 784.17M | 791.79M |
|
Short-term Investments (Quarter)
|
| | | | | | 306.35M | 206.23M | 213.61M | 202.88M | 211.77M | 214.93M | 201.70M | 197.16M | 117.68M | 119.93M | 155.35M | 255.45M | 113.08M | 422.76M | 431.51M | 267.90M | 192.24M | | | | | 40.00M | 40.00M | 40.00M | 40.00M |
|
Cash & Current Investments (Quarter)
|
2.60M | 7.25M | 24.72M | | | | 1,506.04M | 1,334.63M | 1,323.31M | 1,300.73M | 1,289.79M | 1,239.38M | 1,096.88M | 1,039.73M | 1,004.66M | 981.47M | 944.89M | 888.75M | 877.72M | 836.43M | 840.94M | 839.56M | 861.53M | 855.11M | 848.19M | 862.03M | 858.80M | 837.82M | 834.42M | 824.17M | 831.79M |
|
Receivables - Net (Quarter)
|
0.08M | 0.80M | 0.02M | | | | 4.64M | 3.40M | 3.48M | 6.09M | 8.93M | 7.00M | 11.30M | 14.67M | 22.07M | 25.81M | 19.38M | 19.09M | 23.11M | 14.86M | 12.54M | 15.73M | 13.98M | 15.34M | 16.18M | 20.48M | 15.46M | 18.71M | 26.62M | 27.09M | 34.10M |
|
Receivables - Other (Quarter)
|
| | | | | | 7.23M | 7.64M | 9.57M | 10.40M | 10.03M | 3.80M | 2.47M | 1.72M | 5.76M | 3.30M | 2.17M | 3.74M | 3.30M | 7.05M | 4.84M | 11.72M | 10.01M | 3.86M | 5.18M | 5.69M | 8.69M | 4.95M | 3.23M | 4.36M | 8.65M |
|
Receivables (Quarter)
|
0.08M | 0.80M | 2.53M | | | | 11.87M | 11.05M | 13.04M | 16.49M | 18.96M | 10.79M | 13.77M | 16.39M | 27.83M | 29.11M | 21.55M | 22.83M | 26.41M | 21.90M | 17.38M | 27.45M | 24.00M | 19.20M | 21.36M | 26.17M | 24.15M | 23.67M | 29.85M | 31.45M | 42.75M |
|
Raw Materials (Quarter)
|
0.16M | 0.10M | 0.61M | | | | 3.11M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| 1.28M | 5.86M | | | | 11.54M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
1.13M | 4.84M | 0.50M | | | | 2.62M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
1.43M | 6.62M | 8.78M | 38.04M | 38.04M | | 38.04M | 43.12M | 53.22M | 56.36M | 44.00M | 46.44M | 35.60M | 31.77M | 32.80M | 37.05M | 39.84M | 34.09M | 37.56M | 44.27M | 45.19M | 35.85M | 30.50M | 30.64M | 29.18M | 47.25M | 33.15M | 34.60M | 42.14M | 48.17M | 46.75M |
|
Prepaid Assets (Quarter)
|
0.38M | 0.62M | 2.94M | | | | 9.39M | 11.08M | 7.83M | 10.53M | 11.16M | 15.05M | 10.15M | 10.20M | 8.97M | 9.54M | 12.15M | 8.90M | 7.11M | 7.97M | 6.78M | 5.66M | 5.41M | 6.28M | 5.25M | 7.33M | 6.28M | 6.31M | 5.19M | 8.77M | 8.34M |
|
Current Assets (Quarter)
|
6.06M | 21.02M | 49.29M | | | | 23.20M | 1,403.78M | 1,401.86M | 1,393.95M | 19.13M | 1,320.34M | 1,162.08M | 1,103.86M | 5.66M | 1,063.40M | 1,026.05M | 963.31M | 21.16M | 916.14M | 924.77M | 918.38M | 933.31M | 942.22M | 935.28M | 959.17M | 936.11M | 918.58M | 927.15M | 922.15M | 944.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
10.59M | 44.22M | 130.23M | | | | 159.95M | 154.16M | 164.29M | 171.40M | 187.60M | 192.12M | 192.71M | 188.64M | 74.07M | 71.83M | 66.32M | 60.58M | 60.56M | 59.78M | 57.70M | 55.60M | 59.47M | 37.17M | 36.96M | 162.52M | 133.19M | 139.19M | 150.24M | 145.54M | 145.87M |
|
Long-Term Investments (Quarter)
|
1.92M | 1.06M | 0.53M | | | | 0.56M | 1.09M | 0.93M | 19.06M | 19.23M | 19.22M | 110.39M | 19.09M | 118.39M | 111.76M | 108.67M | 94.56M | 70.99M | 62.83M | 67.92M | 62.14M | 35.25M | 19.76M | 3.17M | 2.90M | 2.81M | 2.75M | 2.25M | 11.44M | 7.66M |
|
Goodwill (Quarter)
|
1.34M | 1.41M | 1.36M | | | | 213.41M | 214.69M | 179.74M | 179.46M | 179.52M | 179.53M | 1.13M | 1.10M | 1.10M | 1.12M | 1.09M | 1.01M | 1.03M | 1.04M | 1.06M | 1.03M | 1.06M | 1.03M | 1.02M | 38.03M | 63.45M | 63.27M | 66.92M | 65.41M | 66.48M |
|
Intangibles (Quarter)
|
8.40M | 8.82M | 8.51M | | | | 71.23M | 72.60M | 69.40M | 68.60M | 69.72M | 70.08M | 13.91M | 20.47M | 18.08M | 17.88M | 23.72M | 21.43M | 26.70M | 25.90M | 25.46M | 24.24M | 21.08M | 20.02M | 19.10M | 4.25M | 11.26M | 10.62M | 10.56M | 9.83M | 8.89M |
|
Goodwill & Intangibles (Quarter)
|
9.75M | 10.23M | 9.87M | | | | 284.65M | 287.29M | 249.13M | 248.06M | 249.24M | 249.62M | 15.04M | 21.57M | 19.18M | 19.00M | 24.81M | 22.44M | 27.74M | 26.93M | 26.52M | 25.27M | 22.14M | 21.05M | 20.13M | 42.27M | 74.71M | 73.89M | 77.48M | 75.24M | 75.37M |
|
Long-Term Deferred Tax (Quarter)
|
| 0.02M | 0.03M | | | | | | | | | | | | | | | | 0.19M | | 1.14M | 0.74M | 0.23M | | | | 2.57M | 2.51M | 2.66M | 0.10M | 1.89M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | 0.47M | | | 0.78M | 0.10M | 0.07M | 0.09M | 0.17M | 0.19M | 1.48M | | | 0.04M | 19.40M | 0.04M | 0.13M | | | | 2.87M | |
|
Non-Current Assets (Quarter)
|
2.89M | 10.74M | 3.29M | | | | 76.21M | 524.15M | 508.43M | 524.98M | 122.10M | 560.94M | 440.40M | 431.33M | 125.78M | 307.60M | 306.16M | 274.15M | 104.23M | 243.44M | 243.57M | 231.73M | 99.23M | 166.32M | 155.77M | 224.96M | 230.20M | 235.25M | 248.08M | 256.26M | 253.05M |
|
Assets (Quarter)
|
32.16M | 79.52M | 197.83M | | | | 2,090.44M | 1,927.93M | 1,910.29M | 1,918.93M | 1,925.68M | 1,881.28M | 1,602.48M | 1,535.20M | 1,397.74M | 1,371.00M | 1,332.21M | 1,237.46M | 1,213.01M | 1,159.58M | 1,168.35M | 1,150.11M | 1,140.27M | 1,108.54M | 1,091.05M | 1,184.13M | 1,166.31M | 1,153.83M | 1,175.23M | 1,178.41M | 1,197.14M |
|
Accounts Payables (Quarter)
|
0.88M | 6.18M | 11.77M | | | | 35.30M | 34.29M | 28.32M | 39.01M | 19.35M | 4.20M | 4.26M | 32.12M | 11.11M | 10.90M | 12.45M | 9.99M | 11.16M | 12.84M | 9.34M | 4.75M | 12.13M | 9.40M | 7.84M | 6.53M | 16.97M | 9.50M | 12.14M | 10.87M | 11.64M |
|
Payables (Quarter)
|
0.88M | 6.18M | 11.77M | | | | 35.30M | 34.29M | 28.32M | 39.01M | 19.35M | 4.20M | 4.26M | 32.12M | 11.11M | 10.90M | 12.45M | 9.99M | 11.16M | 12.84M | 9.34M | 4.75M | 12.13M | 9.40M | 7.84M | 6.53M | 16.97M | 9.50M | 12.14M | 10.87M | 11.64M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | 22.76M | | | | 25.64M | 23.08M | 23.91M | 25.63M | 22.27M | 14.33M | 16.57M | 23.87M | 27.74M | 22.50M | 23.85M | 31.77M | 31.65M | 22.55M | 24.64M | 29.62M | 36.21M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.38M | | 0.36M | 0.35M | 0.37M | 0.37M | 0.36M | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | 297.16M | 166.18M | 205.71M | 102.66M | 163.41M | 272.30M | 169.56M | 34.53M | 0.43M | 4.10M | 0.57M | 0.38M | 0.01M | 0.38M | 0.04M | 0.03M | 0.10M | 0.12M | 0.02M | 0.19M | 0.04M | 0.01M | 0.00M | | |
|
Current Leases (Quarter)
|
| | 0.03M | | | | 0.43M | 1.06M | 1.21M | 1.27M | 1.32M | 1.13M | 1.21M | 2.96M | 2.71M | 2.17M | 2.27M | 1.90M | 1.33M | 1.24M | 1.17M | 0.95M | 0.99M | 0.96M | 0.93M | 0.98M | 1.02M | 0.98M | 0.82M | 0.58M | 0.34M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | 0.10M | | | | 32.96M | 0.27M | 0.44M | 0.64M | 0.06M | 0.07M | 0.06M | 0.09M | 0.01M | 0.01M | 0.01M | 0.00M | |
|
Total Current Liabilities (Quarter)
|
5.82M | 6.20M | 34.47M | | | | 52.80M | 201.52M | 235.24M | 142.94M | 24.22M | 302.64M | 200.60M | 69.60M | 13.46M | 40.25M | 39.20M | 37.97M | 5.59M | 29.13M | 27.93M | 30.58M | 41.40M | 33.42M | 33.06M | 39.56M | 49.70M | 33.05M | 37.61M | 41.07M | 48.19M |
|
Capital Leases (Quarter)
|
| | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| 4.22M | 1.57M | | | | 1.84M | 1.68M | 3.05M | 2.89M | 2.19M | 2.13M | 1.77M | 1.83M | 1.91M | 1.89M | 1.36M | 1.35M | 1.38M | 1.37M | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | 0.10M | | | | -0.85M | -1.19M | -1.95M | -2.50M | -3.20M | -2.37M | -2.76M | -3.03M | -2.97M | -3.23M | -3.11M | -2.90M | -2.92M | -2.93M | -3.02M | -3.06M | -3.45M | -3.58M | -3.52M | 49.75M | 46.92M | 48.36M | 47.92M | 49.55M | 49.06M |
|
Non-Current Deferred Tax Liability (Quarter)
|
1.09M | 1.11M | 1.40M | | | | | | | | 3.60M | | | | 2.34M | 0.40M | 0.05M | 1.92M | | 0.38M | 0.68M | | 0.18M | | | 11.14M | 3.56M | 4.56M | 5.54M | 3.43M | 4.09M |
|
Operating Leases (Quarter)
|
| | | | | | 6.68M | 9.45M | 8.96M | 8.61M | 8.49M | 8.23M | 6.33M | 7.34M | 7.09M | 7.09M | 6.65M | 4.99M | 2.55M | 2.30M | 2.05M | 1.75M | 1.56M | 1.30M | 1.06M | 0.87M | 0.99M | 0.84M | 1.19M | 1.17M | 1.51M |
|
Other Non-Current Liabilities (Quarter)
|
2.99M | 2.65M | 1.17M | | | | 297.16M | | 205.71M | | 163.41M | | | | | | 0.57M | | | | 1.02M | 1.01M | 1.00M | 1.03M | 1.14M | 1.24M | 1.07M | 0.61M | 0.68M | 0.70M | 0.73M |
|
Total Non-Current Liabilities (Quarter)
|
0.65M | 8.89M | 6.24M | | | | 44.25M | 212.66M | 41.53M | 154.44M | 54.10M | 313.00M | 208.70M | 78.77M | 81.59M | 49.63M | 46.68M | 46.23M | 73.78M | 33.17M | 30.65M | 32.34M | 64.81M | 34.72M | 34.12M | 51.58M | | 38.45M | 44.34M | 45.66M | 53.45M |
|
Total Liabilities (Quarter)
|
6.91M | 11.54M | 37.49M | -713.35M | -921.06M | -1617.26M | 341.41M | 212.66M | 247.24M | 154.44M | 217.51M | 313.00M | 208.70M | 78.77M | 63.46M | 49.63M | 47.25M | 46.23M | 72.05M | 33.17M | 31.67M | 33.35M | 44.14M | 35.76M | 35.26M | 52.82M | 55.33M | 39.06M | 45.02M | 46.36M | 54.18M |
|
Total Debt (Quarter)
|
| 4.22M | 1.57M | | | | 299.00M | 167.86M | 208.76M | 105.54M | 165.60M | 274.43M | 171.33M | 36.36M | 2.35M | 5.99M | 1.93M | 1.73M | 1.40M | 1.75M | 0.04M | 0.03M | 0.10M | 0.12M | 0.02M | 0.19M | 0.04M | 0.01M | 0.00M | | |
|
Common Equity (Quarter)
|
25.25M | 67.98M | 160.34M | 713.35M | 921.06M | 1,617.26M | 1,749.03M | 1,715.27M | 1,663.05M | 1,764.49M | 1,708.17M | 1,568.28M | 1,393.78M | 1,456.42M | 1,334.28M | 1,321.37M | 1,284.96M | 1,191.23M | 1,140.96M | 1,126.40M | 1,136.67M | 1,116.77M | 1,096.12M | 1,072.78M | 1,055.79M | 1,131.31M | 1,110.98M | 1,114.77M | 1,130.21M | 1,082.50M | 1,093.90M |
|
Shareholder's Equity (Quarter)
|
25.25M | 67.98M | 160.24M | 713.35M | 921.06M | 1,617.26M | 1,749.03M | 1,715.27M | 1,663.05M | 1,764.49M | 1,708.17M | 1,568.28M | 1,393.78M | 1,456.42M | 1,334.28M | 1,321.37M | 1,284.96M | 1,191.23M | 1,140.96M | 1,126.40M | 1,136.67M | 1,116.77M | 1,096.12M | 1,072.78M | 1,055.79M | 1,131.31M | 1,064.06M | 1,114.77M | 1,130.21M | 1,132.05M | 1,093.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
32.16M | 79.52M | 197.83M | | | | 2,090.44M | 1,927.93M | 1,910.29M | 1,918.93M | 1,925.68M | 1,881.28M | 1,602.48M | 1,535.20M | 1,397.74M | 1,371.00M | 1,332.21M | 1,237.46M | 1,213.01M | 1,159.58M | 1,168.35M | 1,150.11M | 1,140.27M | 1,108.54M | 1,091.05M | 1,184.13M | 1,166.31M | 1,153.83M | 1,175.23M | 1,178.41M | 1,197.14M |
|
Retained Earnings (Quarter)
|
-4.66M | 0.69M | 0.70M | | | | 1,137.65M | 1,213.69M | -33.97M | 1,175.74M | 1,064.51M | 0.03M | 71.73M | 48.93M | 49.87M | 66.09M | 41.69M | -18.98M | 490.68M | 471.51M | 18.07M | -2.11M | 416.72M | -1.79M | -12.01M | -0.36M | -63.52M | 463.82M | 424.08M | -33.67M | -16.84M |
|
Treasury Shares (Quarter)
|
34.40M | 30.43M | | | 18.07M | 0.03M | | 18.07M | 18.07M | 12.44M | 0.95M | 1.21M | 1.37M | 1.37M | 0.10M | 5.04M | 4.92M | 5.33M | 0.27M | | | | 0.52M | | | 8.39M | 8.38M | 5.56M | 5.66M | | 5.39M |