|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.79M | | 460.73M | 428.57M | 310.44M | 304.43M | 325.09M | 353.83M | 209.29M | 385.65M | 179.91M | 76.65M | 99.53M | 77.98M | 55.37M | 58.51M | 54.80M | 56.47M | 63.71M | 56.27M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 583.67M | 534.20M | 588.71M | 0.30M | 447.23M | 0.30M | 620.58M | 0.30M | 451.50M | 485.27M | 0.34M | 0.69M | 334.56M | 284.60M | 0.30M | 242.19M | 215.80M | 219.69M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.09M | | 1,044.40M | 962.77M | 899.15M | 304.73M | 772.32M | 354.13M | 829.86M | 385.95M | 631.42M | 561.91M | 99.87M | 78.67M | 389.93M | 343.11M | 55.10M | 298.65M | 279.51M | 275.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.94M | | 24.24M | 27.85M | 27.06M | 22.76M | 18.79M | 29.59M | 24.03M | 30.49M | 36.62M | 30.32M | 32.43M | 29.38M | 27.52M | 31.64M | 32.26M | 30.62M | 35.45M | 29.35M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.94M | | 24.24M | 27.85M | 27.06M | 22.76M | 18.79M | 29.59M | 24.03M | 30.49M | 36.62M | 30.32M | 32.43M | 29.38M | 27.52M | 31.64M | 32.26M | 30.62M | 35.45M | 29.35M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | | 7.99M | 11.53M | 15.45M | 19.97M | 24.14M | 25.48M | 25.23M | 23.33M | 32.43M | 24.63M | 29.92M | 30.70M | 45.27M | 44.48M | 45.97M | 41.79M | 38.64M | 34.74M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | | 8.61M | 9.20M | 12.81M | 13.46M | 14.06M | 21.70M | 22.60M | 27.88M | 27.65M | 26.30M | 21.70M | 18.29M | 22.17M | 24.91M | 26.91M | 25.19M | 27.05M | 27.35M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | | 8.00M | 8.89M | 7.86M | 10.06M | 12.18M | 14.78M | 19.79M | 17.04M | 15.75M | 16.41M | 16.98M | 16.75M | 14.08M | 13.43M | 14.75M | 16.43M | 15.71M | 17.84M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.98M | | 24.60M | 29.62M | 36.12M | 43.49M | 50.38M | 61.95M | 67.61M | 68.26M | 56.68M | 67.34M | 68.59M | 65.74M | 58.76M | 54.01M | 53.84M | 53.15M | 49.28M | 51.02M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.54M | | 7.39M | 8.44M | 7.66M | 13.01M | 10.29M | 14.38M | 13.75M | 15.47M | 17.04M | 17.14M | 16.97M | 17.28M | 18.78M | 15.47M | 12.27M | 11.51M | 10.79M | 13.16M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,189.14M | | 1,101.13M | 1,029.19M | 970.29M | 913.90M | 852.07M | 981.11M | 935.55M | 882.30M | 742.05M | 677.02M | 628.14M | 584.23M | 495.68M | 444.92M | 413.40M | 394.24M | 375.05M | 369.52M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | 32.50M | 35.51M | 37.96M | 39.15M | 41.58M | 40.83M | 40.32M | 40.34M | 36.43M | 37.29M | 34.91M | 31.95M | 30.50M | 24.79M | 23.10M | 22.13M | 24.15M | 24.38M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.67M | 409.97M | 409.97M | 409.97M | 409.97M | 409.97M | 409.97M | 409.97M | 463.80M | 52.29M | 462.26M | 369.06M | 369.06M | 317.76M | 317.76M | 317.76M | 317.76M | 317.76M | 317.76M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | 410.98M | 410.75M | 410.52M | 410.29M | 410.25M | 410.01M | 409.78M | 461.84M | 456.98M | 450.13M | 443.28M | 436.43M | 389.57M | 18.18M | 17.16M | 16.14M | 15.12M | 14.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 790.66M | 820.95M | 820.73M | 820.50M | 820.27M | 820.22M | 819.99M | 819.75M | 925.64M | 509.27M | 912.39M | 812.34M | 805.49M | 707.33M | 335.94M | 334.92M | 333.90M | 332.88M | 331.87M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | 5.09M | 5.48M | 3.22M | 3.22M | 3.22M | 3.22M | 2.72M | 2.72M | 2.72M | 2.72M | 2.26M | 2.22M | 9.30M | 2.22M | 1.53M | 1.53M | 1.53M | 1.59M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.65M | | 905.84M | 907.48M | 905.86M | 905.05M | 915.01M | 915.31M | 912.08M | 1,016.06M | 1,003.97M | 992.90M | 881.35M | 865.82M | 764.77M | 415.87M | 412.07M | 408.92M | 409.03M | 412.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,245.78M | | 2,006.97M | 1,936.67M | 1,876.14M | 1,818.95M | 1,767.09M | 1,896.42M | 1,847.63M | 1,898.35M | 1,746.01M | 1,669.92M | 1,509.49M | 1,450.05M | 1,260.45M | 860.79M | 825.47M | 803.16M | 784.08M | 782.37M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | | 11.00M | 17.61M | 12.88M | 12.85M | 12.03M | 17.39M | 16.51M | 16.11M | 15.06M | 21.01M | 17.49M | 12.06M | 16.59M | 14.04M | 15.05M | 16.36M | 20.77M | 13.61M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | | | | 2.30M | | | | 0.50M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | | 12.61M | 17.61M | 12.88M | 12.85M | 14.33M | 17.39M | 16.51M | 16.11M | 15.56M | 21.01M | 17.49M | 12.06M | 16.59M | 14.04M | 15.05M | 16.36M | 20.77M | 13.61M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.91M | | 0.59M | 19.49M | 25.17M | 24.89M | 32.60M | 19.38M | 27.01M | 34.66M | 45.71M | 21.99M | 22.46M | 19.18M | 22.59M | 29.34M | 26.54M | 29.17M | 33.65M | 33.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | | 5.76M | 3.13M | 5.91M | 4.61M | 7.23M | 4.67M | 7.34M | 5.17M | 8.33M | 2.84M | 6.75M | 0.78M | 3.22M | 5.57M | 2.59M | 1.00M | 2.03M | 1.24M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | | | | 172.09M | 184.35M | 186.32M | 96.19M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | | 7.71M | 8.06M | 8.35M | 8.61M | 8.89M | 9.02M | 9.24M | 9.46M | 9.59M | 9.77M | 12.49M | 10.68M | 10.03M | 2.42M | 0.70M | 0.62M | 0.45M | 0.28M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.53M | | 10.98M | 12.73M | 32.08M | 30.69M | 30.50M | 30.87M | 30.00M | 22.40M | 16.34M | 23.40M | 19.21M | 17.29M | 13.86M | 15.24M | 14.86M | 16.05M | 15.94M | 16.33M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.43M | | 71.71M | 61.01M | 84.40M | 81.65M | 263.33M | 265.67M | 271.41M | 183.96M | 95.03M | 72.95M | 78.39M | 60.00M | 66.30M | 66.60M | 59.75M | 63.21M | 72.83M | 65.36M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | | 0.50M | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 895.76M | | 896.07M | 896.22M | 896.37M | 896.53M | 896.68M | 896.84M | 891.79M | 892.00M | 892.24M | 892.54M | 892.84M | 893.14M | 647.49M | 646.21M | 646.44M | 645.16M | 645.38M | 644.11M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | | 25.05M | 25.25M | 1.83M | 1.76M | 1.79M | 1.85M | 4.99M | 5.10M | 5.53M | 6.10M | 5.70M | 5.46M | 5.90M | 5.86M | 5.71M | 4.40M | 3.93M | 3.55M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | | | | 0.83M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.43M | 18.10M | 49.97M | 47.74M | 45.50M | 43.16M | 41.07M | 38.97M | 36.60M | 34.10M | 31.61M | 29.05M | 19.62M | 16.93M | 14.91M | 52.90M | | 54.30M | 56.59M | 59.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 200.00M | 169.72M | 168.65M | 163.22M | 167.50M | 1.30M | 184.35M | 186.32M | 1.05M | 19.55M | 0.75M | 19.48M | 0.75M | 0.55M | | | | | 8.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.78M | -200.00M | 1,046.27M | 1,033.43M | 1,031.04M | 1,024.86M | 1,202.88M | 1,019.95M | 1,019.31M | 1,133.56M | 1,025.16M | 1,020.15M | 997.31M | 996.18M | 753.31M | 769.15M | 763.98M | 767.07M | 778.73M | 772.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 987.54M | | 1,215.98M | 1,202.09M | 1,194.26M | 1,192.36M | 1,204.18M | 1,204.30M | 1,205.63M | 1,134.61M | 1,044.71M | 1,020.90M | 1,016.79M | 996.93M | 753.85M | 769.15M | 763.98M | 767.07M | 778.73M | 780.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | | | | 172.59M | 184.35M | 186.32M | 96.19M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.25M | | 790.99M | 734.58M | 681.89M | 626.59M | 562.90M | 692.12M | 642.00M | 763.74M | 701.30M | 649.02M | 492.70M | 453.12M | 506.59M | 91.64M | 61.49M | 36.09M | 5.35M | 2.37M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.25M | | 790.99M | 734.58M | 681.89M | 626.59M | 562.90M | 692.12M | 642.00M | 763.74M | 701.30M | 649.02M | 492.70M | 453.12M | 506.59M | 91.64M | 61.49M | 36.09M | 5.35M | 2.37M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,245.78M | | 2,006.97M | 1,936.67M | 1,876.14M | 1,818.95M | 1,767.09M | 1,896.42M | 1,847.63M | 1,898.35M | 1,746.01M | 1,669.92M | 1,509.49M | 1,450.05M | 1,260.45M | 860.79M | 825.47M | 803.16M | 784.08M | 782.37M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | -1.09M | -1299.59M | -1370.98M | -6.26M | -1532.34M | -1.92M | -1690.19M | -1.84M | -1839.08M | -1917.25M | -0.52M | -2151.30M | -2148.93M | 0.38M | 0.27M | -2654.93M | -2695.30M | -0.15M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.82M | | 7.39M | 8.88M | 0.01M | 8.67M | | 12.77M | 12.64M | 0.54M | 0.54M | 0.54M | 16.65M | 15.74M | 0.39M | 0.39M | 18.91M | 18.12M | 0.39M | 19.23M |