|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.52M | 51.74M | 124.18M | 67.20M | 35.51M | 54.30M | 69.77M | 85.87M | 86.18M | 83.02M | 238.48M | 193.27M | 97.38M | 63.11M | 47.08M | 48.05M | 57.75M | 128.13M | 75.63M | 53.58M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.97M | 87.31M | 79.93M | 95.20M | 118.65M | 110.74M | 101.08M | 80.27M | 58.16M | 58.00M | 56.62M | 107.46M | 151.12M | 189.22M | 150.92M | 134.23M | 121.98M | 132.64M | 96.46M | 81.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.49M | 139.05M | 204.12M | 162.40M | 154.16M | 165.04M | 170.85M | 166.14M | 144.35M | 141.02M | 295.10M | 300.73M | 248.49M | 252.32M | 197.99M | 182.28M | 179.73M | 260.78M | 172.09M | 134.61M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 9.45M | 4.74M | 9.82M | 15.03M | 23.49M | 16.80M | 0.20M | 27.79M | 21.82M | 14.90M | 19.91M | 23.35M | 18.18M | 11.80M | 28.90M | 27.14M | 17.38M | 38.37M | 28.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.50M | 0.40M | 0.60M | | 0.70M | 0.20M | 0.40M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 9.45M | 5.04M | 10.32M | 15.43M | 24.09M | 16.80M | 0.90M | 27.99M | 22.22M | 14.90M | 19.91M | 23.35M | 18.18M | 11.80M | 28.90M | 27.14M | 17.38M | 38.37M | 28.14M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 2.75M | 2.70M | 3.20M | 5.79M | 5.54M | 5.74M | 5.58M | 5.86M | 6.02M | 6.26M | 5.77M | 5.98M | 6.44M | 6.18M | 6.14M | 7.31M | 7.22M | 14.76M | 9.52M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 1.79M | 2.52M | 3.28M | 6.37M | 8.23M | 13.81M | 8.05M | 10.70M | 12.30M | 13.65M | 12.31M | 9.78M | 9.07M | 10.66M | 13.64M | 12.28M | 10.09M | 11.09M | 32.39M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.94M | 1.93M | 1.57M | 8.41M | 4.50M | 2.22M | 8.37M | 8.73M | 8.80M | 8.64M | 8.36M | 8.98M | 11.15M | 11.04M | 9.11M | 8.91M | 9.66M | 9.47M | 7.26M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.48M | 7.48M | 7.15M | 8.04M | 20.57M | 18.27M | 21.77M | 22.00M | 25.29M | 27.12M | 28.55M | 26.44M | 24.75M | 26.66M | 27.89M | 28.89M | 28.49M | 26.97M | 35.31M | 49.17M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 3.23M | 3.48M | 3.95M | 3.72M | 11.57M | 25.48M | 15.45M | 32.81M | 35.62M | 34.85M | 36.02M | 30.08M | 31.23M | 31.36M | 34.40M | 44.41M | 54.45M | 46.55M | 40.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.90M | 159.21M | 219.49M | 184.26M | 193.48M | 218.38M | 234.90M | 223.30M | 230.23M | 225.57M | 373.39M | 383.10M | 325.94M | 327.66M | 268.31M | 273.74M | 279.03M | 358.84M | 291.58M | 251.16M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.40M | 43.50M | 43.50M | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 4.70M | 7.70M | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.14M | 30.85M | 36.61M | 41.45M | 37.92M | 41.18M | 45.13M | 54.84M | 69.51M | 80.41M | 84.22M | 83.62M | 85.14M | 85.34M | 85.36M | 83.78M | 82.97M | 82.65M | 82.42M | 82.55M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 42.10M | 56.62M | 70.54M | 32.60M | 12.70M | 1.96M | 0.49M | 2.28M | 3.27M | 7.16M | 3.73M | 13.40M | 16.80M | 5.48M | 16.68M | 22.24M | 26.23M | 5.01M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 3.10M | 1.90M | 2.00M | 1.90M | 1.93M | 1.93M | 1.93M | 1.90M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 67.59M | 67.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.17M | 1.15M | 1.13M | 1.11M | 1.09M | 1.07M | 1.05M | 1.03M | 5.31M | 5.26M | 5.22M | 5.17M | 5.12M | 5.07M | 5.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.27M | 3.05M | 3.13M | 3.01M | 3.02M | 3.00M | 2.98M | 2.93M | 7.24M | 7.20M | 7.15M | 7.10M | 7.05M | 72.67M | 72.62M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.04M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 6.09M | 8.44M | 12.06M | 17.51M | 17.31M | 9.72M | 16.38M | 8.35M | 8.05M | 7.43M | 7.45M | 0.73M | 0.73M | 0.74M | 0.74M | 0.74M | 19.13M | 20.13M | 0.75M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.89M | 79.00M | 101.67M | 124.05M | 92.32M | 75.46M | 60.39M | 74.84M | 83.19M | 94.75M | 101.81M | 97.78M | 117.90M | 136.54M | 125.54M | 136.40M | 132.67M | 135.80M | 500.60M | 493.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.79M | 238.21M | 321.16M | 308.32M | 285.80M | 293.84M | 295.28M | 298.14M | 313.42M | 320.33M | 475.20M | 480.88M | 443.84M | 464.20M | 393.84M | 410.14M | 411.70M | 494.64M | 792.18M | 744.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 9.53M | 6.96M | 8.70M | 7.82M | 9.87M | 11.05M | 13.89M | 17.13M | 16.75M | 9.58M | 7.15M | 9.56M | 6.44M | 6.79M | 5.04M | 10.26M | 7.27M | 9.03M | 16.14M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.11M | 36.17M | 36.22M | 36.28M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 9.53M | 6.96M | 8.70M | 7.82M | 9.87M | 11.05M | 13.89M | 17.13M | 16.75M | 9.58M | 7.15M | 9.56M | 6.44M | 6.79M | 41.15M | 46.42M | 43.49M | 45.31M | 16.14M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 20.83M | 14.02M | 0.73M | 6.07M | 11.63M | 14.91M | 0.17M | 12.14M | 0.17M | 2.15M | 20.82M | 6.17M | 0.48M | 40.29M | 20.59M | 0.30M | 31.42M | 27.64M | 1.82M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.31M | 1.98M | 2.47M | 3.33M | 2.98M | 4.72M | 3.45M | 4.11M | 3.40M | 5.52M | 5.47M | 5.59M | 4.14M | 4.36M | 3.63M | 4.52M | 4.06M | 2.99M | 2.78M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.13M | 23.88M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 9.41M | 9.50M | 9.53M | 9.56M | 9.63M | 9.70M | 9.75M | 9.80M | 9.90M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.13M | 14.02M | 20.37M | 1.31M | 1.67M | 1.79M | 63.57M | 77.50M | 3.49M | 3.67M | 78.88M | 7.60M | 7.42M | 6.52M | 63.57M | 11.76M | 10.95M | 10.12M | 15.33M | 11.53M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.43M | 50.03M | 48.35M | 53.49M | 59.56M | 59.60M | 67.30M | 81.85M | 96.97M | 96.37M | 104.12M | 99.90M | 80.01M | 72.10M | 81.84M | 115.94M | 111.83M | 109.13M | 171.03M | 134.56M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.53M | 93.50M | 94.40M | 94.50M | 94.50M | 94.44M | 94.39M | 94.40M | 94.30M | 94.21M | 0.18M | 0.17M | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.83M | | 8.83M | 8.83M | 94.32M | | 94.10M | 94.00M | 93.90M | 93.67M | 93.50M | 73.43M | 318.36M | 92.80M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 223.58M | 5.00M | 224.31M | 5.00M | 5.00M | 225.40M | 225.76M | 226.12M | 226.49M | 226.85M | 227.21M | 227.58M | 227.94M | 36.05M | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.55M | 19.54M | 26.12M | 29.76M | 32.00M | 37.68M | 1.20M | 60.25M | 69.47M | 69.79M | 67.74M | 66.12M | 65.15M | 51.16M | 47.36M | 45.47M | 48.19M | 39.98M | 38.91M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.80M | 1.04M | 0.83M | 5.93M | 5.67M | 5.34M | 4.88M | 4.65M | 4.29M | 3.92M | 3.65M | 3.27M | 12.17M | 11.64M | 11.14M | 10.66M | 10.26M | 10.69M | 10.28M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.32M | 5.01M | 4.95M | 7.05M | 223.50M | 4.80M | 0.60M | 0.61M | 250.90M | 11.70M | 224.10M | 0.30M | 106.60M | 106.50M | 149.60M | 150.20M | 36.20M | 17.60M | 5.11M | 5.15M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.02M | 417.89M | 525.56M | 533.33M | 309.35M | 526.71M | -0.60M | 552.92M | 323.01M | 560.41M | -78.29M | 710.55M | 563.02M | 567.63M | 323.06M | 318.56M | 430.54M | 521.59M | 838.09M | 798.45M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.34M | 422.89M | 530.51M | 540.38M | 532.85M | 531.51M | | 553.53M | 573.91M | 572.11M | 145.81M | 710.85M | 669.62M | 674.13M | 472.66M | 468.76M | 466.74M | 539.19M | 843.20M | 803.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.83M | | 8.83M | 8.83M | 94.32M | | 94.10M | 94.00M | 93.90M | 93.67M | 93.50M | 73.43M | 339.49M | 116.68M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -183.55M | -184.69M | -209.35M | -232.06M | -247.06M | -237.68M | -250.54M | -255.40M | -260.49M | -251.78M | -246.17M | -229.97M | -225.78M | -209.93M | -78.82M | -58.62M | -55.04M | -44.55M | -51.02M | -59.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.79M | 238.21M | 321.16M | 308.32M | 285.80M | 293.84M | 295.28M | 298.14M | 313.42M | 320.33M | 475.20M | 480.88M | 443.84M | 464.20M | 393.84M | 410.14M | 411.70M | 494.64M | 792.18M | 744.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3097.58M | -3100.00M | -3130.07M | -3200.00M | -3200.00M | -3199.52M | -3217.47M | -3227.26M | 0.44M | 0.44M | -3229.41M | -3218.78M | -3220.79M | 0.59M | 1.11M | 1.17M | 1.26M | -3180.01M | -3195.96M | -3212.57M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | | | | 11.84M | | | | 12.36M | | | | 14.13M | | | | 16.49M | 18.07M |