|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.27M | 135.12M | 201.53M | 216.80M | 283.58M | 300.79M | 291.05M | 144.05M | 173.03M | 180.00M | 193.51M | 178.36M | 217.00M | 260.63M | 304.96M | 319.09M | 397.53M | 476.51M | 550.94M | 603.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.27M | 135.12M | 201.53M | 216.80M | 283.58M | 301.07M | 291.05M | 144.05M | 173.03M | 180.00M | 193.51M | 178.36M | 217.00M | 260.63M | 304.96M | 319.09M | 397.53M | 476.51M | 550.94M | 603.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.74M | 9.40M | 15.49M | 15.28M | 10.75M | 14.45M | 14.14M | 26.78M | 30.55M | 20.39M | 16.67M | 20.93M | 30.17M | 34.97M | 34.01M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.26M | 101.27M | 110.71M | 93.52M | 111.68M | 65.61M | 54.67M | 60.31M | 65.72M | 57.01M | 69.62M | 61.87M | 67.20M | 60.51M | 65.97M | 61.26M | 67.34M | 63.35M | 58.35M | 58.62M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.71M | | | 72.35M | 64.07M | 75.80M | 81.00M | 67.77M | 84.08M | 76.01M | 93.98M | 91.06M | 86.37M | 77.94M | 88.26M | 93.52M | 93.32M | 92.63M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | 5.76M | 5.76M | 8.86M | 8.86M | 11.26M | 9.53M | 9.53M | 9.53M | 11.11M | 10.62M | 10.55M | 14.37M | 16.33M | 17.46M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.13M | 25.05M | 22.54M | 23.87M | 13.23M | 15.67M | 20.20M | 22.80M | 20.40M | 20.53M | 27.43M | 34.15M | 18.67M | 17.87M | 17.32M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.92M | 25.09M | 21.36M | 14.12M | 18.43M | 13.81M | 7.72M | 4.34M | 4.31M | 2.08M | 3.44M | 4.29M | 5.32M | 4.97M | 4.06M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.81M | 55.90M | 49.65M | 46.85M | 40.52M | 40.74M | 37.44M | 36.66M | 34.24M | 33.73M | 41.48M | 49.00M | 38.36M | 39.17M | 38.84M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.54M | 1.37M | 1.93M | 1.12M | 7.93M | 29.56M | 2.82M | 2.14M | 14.73M | 4.26M | 2.99M | 8.48M | 2.05M | 0.66M | 15.41M | 16.61M | 0.17M | 1.64M | 24.84M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.26M | 14.18M | 313.67M | 317.82M | 400.33M | 33.24M | 443.51M | 296.45M | 323.54M | 36.59M | 344.22M | 311.34M | 358.28M | 22.39M | 554.31M | 582.02M | 651.78M | 16.93M | 727.51M | 772.62M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.19M | 0.18M | 0.17M | 0.17M | 0.18M | 0.16M | 0.36M | 0.48M | 0.32M | 0.43M | 0.54M | 0.51M | 0.48M | 0.45M | 1.53M | 1.55M | 2.14M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.68M | 507.12M | 483.85M | 544.44M | 494.10M | 489.11M | 363.86M | 400.89M | 397.94M | 422.49M | 444.43M | 476.55M | 444.65M | 434.17M | 341.66M | 291.10M | 297.28M | 343.79M | 404.50M | 413.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | 5.54M | 16.00M | 26.70M | 27.95M | 14.90M | 17.90M | 17.90M | 17.91M | 17.91M | 17.90M | 17.91M | 17.90M | 17.91M | 17.90M | 17.91M | 17.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 105.00M | 258.49M | 252.92M | 248.31M | 257.70M | 236.84M | 257.70M | 257.70M | 217.46M | 210.94M | 261.70M | 261.70M | 195.41M | 188.79M | 261.70M | 175.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.54M | 105.00M | 274.49M | 279.62M | 276.26M | 272.60M | 254.75M | 275.60M | 275.61M | 235.36M | 228.84M | 279.61M | 279.60M | 213.32M | 206.69M | 279.61M | 193.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.69M | 28.16M | 17.33M | 22.40M | 23.27M | | | | 6.33M | 4.95M | | | 11.45M | 14.88M | 12.05M | 12.29M | 12.93M | 7.98M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.01M | 0.31M | 1.16M | 4.62M | 4.30M | 3.89M | 3.56M | 3.44M | 3.27M | 3.11M | 2.98M | 2.80M | 41.48M | 41.27M | 41.18M | 1.10M | 40.74M | 40.53M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.89M | 28.49M | 612.72M | 789.65M | 737.31M | 59.64M | 59.64M | 833.32M | 794.70M | 76.18M | 76.18M | 956.27M | 866.64M | 75.85M | 746.75M | 672.37M | 681.79M | 72.59M | 907.65M | 1,063.96M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 789.15M | 887.24M | 926.39M | 1,107.47M | 1,137.64M | 1,327.71M | 1,231.50M | 1,129.77M | 1,118.24M | 1,188.10M | 1,243.51M | 1,267.61M | 1,224.92M | 1,231.61M | 1,301.06M | 1,254.39M | 1,333.57M | 1,429.11M | 1,635.16M | 1,836.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.09M | 0.03M | 1.81M | 4.32M | 3.81M | 2.94M | 5.93M | 4.59M | 3.78M | 6.72M | 0.89M | 2.04M | 4.17M | 2.13M | 4.70M | 5.38M | 6.24M | 4.97M | 6.52M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.09M | 0.03M | 1.81M | 4.32M | 3.81M | 2.94M | 5.93M | 4.59M | 3.78M | 6.72M | 0.89M | 2.04M | 4.17M | 2.13M | 4.70M | 5.38M | 6.24M | 4.97M | 6.52M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 1.67M | 4.15M | 1.40M | 3.87M | 5.70M | 8.02M | 0.83M | 3.42M | 5.17M | 1.93M | 0.83M | 3.42M | 17.60M | 3.42M | 0.83M | 4.75M | 0.23M | 3.69M | 3.92M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.88M | 1.01M | 8.07M | 17.14M | 15.12M | 21.21M | 24.90M | 22.50M | 24.70M | 19.70M | 23.75M | 17.13M | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.02M | 96.07M | 96.13M | 96.19M | | | | | | | 191.84M | 192.03M | 192.22M | 191.90M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | | | 1.51M | 1.57M | 1.28M | 0.98M | 0.68M | 0.42M | 0.65M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.80M | 0.15M | 0.15M | 0.15M | 0.15M | | | | 2.62M | | 1.54M | | | 0.27M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.09M | 2.09M | 3.25M | 1.55M | 1.28M | 0.99M | 0.85M | 0.72M | 1.13M | 1.00M | 3.12M | 13.57M | 4.27M | 3.68M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 5.25M | 5.81M | 109.23M | 125.91M | 7.00M | 134.97M | 38.14M | 39.40M | 21.88M | 38.13M | 29.88M | 28.21M | 118.20M | 236.08M | 234.75M | 246.56M | 139.95M | 49.70M | 36.56M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.99M | 392.30M | 394.65M | | | 443.68M | 444.18M | 444.69M | 445.20M | 445.72M | 446.23M | 446.76M | 447.28M | 255.97M | 256.32M | 256.67M | 257.02M | 257.38M | 257.73M | 258.10M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.97M | 88.99M | 111.19M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 5.77M | 5.39M | | | 0.56M | 3.81M | | | | | | | 31.79M | 72.83M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.09M | 2.70M | 2.38M | 2.10M | 1.86M | 1.95M | 1.64M | 1.30M | 1.98M | 1.58M | 1.18M | 1.09M | 1.00M | 0.91M | 10.87M | 10.68M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | | | | 78.42M | 70.92M | 70.13M | 65.98M | 66.14M | 3.37M | 71.69M | 69.87M | 1.08M | | 11.79M | 18.39M | 57.43M | 66.09M | 1.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.36M | 13.66M | 0.20M | | | 40.30M | 40.30M | -66.03M | -65.28M | 103.26M | 103.26M | -69.89M | -69.27M | 31.01M | 0.20M | -11.59M | -18.29M | 45.15M | -65.89M | -0.92M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.40M | 395.43M | 0.20M | 0.10M | 18.70M | 0.20M | 1.60M | 4.10M | 0.70M | 1.10M | 0.10M | 1.80M | 0.60M | 0.80M | 0.20M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.99M | 392.30M | 394.65M | 96.02M | 96.07M | 539.81M | 540.37M | 444.69M | 445.20M | 445.72M | 446.23M | 446.76M | 447.28M | 447.81M | 448.34M | 448.88M | 448.92M | 257.38M | 257.73M | 258.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.75M | 491.81M | 525.93M | 552.22M | 565.46M | 641.37M | 565.79M | 561.49M | 555.09M | 627.49M | 674.96M | 703.68M | 665.51M | 668.54M | 691.16M | 646.90M | 714.82M | 1,009.95M | 1,172.84M | 1,341.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.75M | 491.81M | 525.93M | 552.22M | 565.46M | 641.37M | 565.79M | 561.49M | 555.09M | 627.49M | 674.96M | 703.68M | 665.51M | 668.54M | 691.16M | 646.90M | 714.82M | 1,009.95M | 1,172.84M | 1,341.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 789.15M | 887.24M | 926.39M | 1,107.47M | 1,137.64M | 1,327.71M | 1,231.50M | 1,129.77M | 1,118.24M | 1,188.10M | 1,243.51M | 1,267.61M | 1,224.92M | 1,231.61M | 1,301.06M | 1,254.39M | 1,333.57M | 1,429.11M | 1,635.16M | 1,836.59M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.01M | 32.01M | -32.01M | 32.01M | 32.01M | 32.01M | 32.01M | 3.42M | 32.01M | | 32.01M | 32.01M | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -538.93M | -466.49M | -456.15M | | | -136.60M | -204.91M | -170.05M | -168.77M | -86.72M | -25.19M | 11.34M | -23.34M | -22.13M | -1.80M | -48.38M | 15.31M | 105.22M | 269.37M | 455.96M |