|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.87M | 107.89M | 179.13M | 171.46M | 141.56M | 125.33M | 99.88M | 122.19M | 131.96M | 94.77M | 112.61M | 124.58M | 113.98M | 99.78M | 132.19M | 87.76M | 79.20M | 182.83M | 134.32M | 87.72M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.86M | 377.72M | 164.56M | 180.18M | 123.29M | 187.89M | 192.26M | 210.44M | 243.59M | 331.08M | 278.44M | 308.31M | 318.72M | 382.02M | 382.20M | 507.07M | 594.10M | 579.00M | 651.82M | 737.23M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.73M | 485.61M | 343.69M | 351.63M | 264.85M | 313.23M | 292.14M | 332.63M | 375.55M | 425.84M | 391.06M | 432.88M | 432.70M | 481.80M | 514.39M | 594.83M | 673.30M | 761.83M | 786.14M | 824.95M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.74M | 258.63M | 225.12M | 211.90M | 179.95M | 55.37M | 112.98M | 97.85M | 67.73M | 82.92M | 86.94M | 83.21M | 87.20M | 29.10M | 119.14M | 107.08M | 105.38M | 28.44M | 109.30M | 144.09M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.28M | 135.61M | 131.75M | 146.69M | 142.04M | 125.70M | 100.44M | 94.55M | 64.25M | 50.87M | 38.48M | 29.49M | 30.78M | 25.07M | 23.62M | 26.06M | 25.88M | 25.21M | 24.87M | 22.77M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.02M | 394.23M | 356.86M | 358.60M | 321.99M | 181.07M | 213.42M | 192.40M | 131.98M | 133.80M | 125.42M | 112.70M | 117.98M | 54.17M | 142.77M | 133.14M | 131.26M | 53.65M | 134.17M | 166.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | | | | 4.68M | | | | 17.48M | | | | 14.78M | | | | 17.25M | | 27.73M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | | | | 8.34M | | | | 5.30M | | | | 9.65M | | | | 17.04M | | 33.32M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07M | | | | 7.88M | | | | 13.37M | | | | 20.21M | | | | 9.80M | | 13.78M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09M | 8.48M | 6.16M | 9.24M | 14.16M | 20.90M | 26.18M | 33.53M | 34.62M | 36.15M | 47.60M | 52.60M | 48.91M | 44.63M | 44.70M | 38.60M | 44.61M | 44.10M | 58.42M | 74.84M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 10.60M | 12.28M | 9.98M | 14.58M | 12.02M | 14.60M | 11.83M | 11.11M | 34.85M | 12.38M | 11.97M | 12.44M | 15.94M | 17.60M | 17.19M | 19.56M | 20.20M | 21.15M | 20.75M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.76M | 684.36M | 545.11M | 581.15M | 474.18M | 527.21M | 492.76M | 536.47M | 550.62M | 630.64M | 576.46M | 610.16M | 612.01M | 690.26M | 719.46M | 783.76M | 868.73M | 988.82M | 999.88M | 1,087.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.52M | 56.03M | 54.97M | 81.73M | 78.56M | 86.30M | 89.39M | 87.17M | 73.47M | 67.81M | 67.28M | 74.92M | 73.37M | 75.51M | 81.99M | 106.16M | 100.42M | 113.05M | 113.28M | 114.52M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.09M | 278.81M | 279.79M | 292.00M | 292.04M | 292.04M | 292.04M | 292.04M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M | 286.81M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.43M | 58.42M | 57.63M | 58.87M | 54.86M | 50.88M | 46.94M | 42.99M | 32.02M | 28.77M | 25.52M | 22.28M | 19.39M | 17.06M | 15.35M | 13.62M | 11.89M | 10.17M | 8.49M | 6.88M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.52M | 337.23M | 337.43M | 350.86M | 346.89M | 342.92M | 338.98M | 335.03M | 318.83M | 315.58M | 312.33M | 309.09M | 306.20M | 303.87M | 302.16M | 300.43M | 298.70M | 296.98M | 295.31M | 293.69M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 4.05M | 3.99M | 2.69M | 2.80M | 3.03M | 2.62M | 140.41M | 131.02M | 127.89M | 131.88M | 130.16M | 129.35M | 136.47M | 134.23M | 131.22M | 112.64M | 105.54M | 101.48M | 94.62M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 4.24M | 3.30M | 2.93M | 3.47M | 2.75M | 3.63M | 3.15M | 1.46M | 6.04M | 1.41M | 1.46M | 5.33M | 5.63M | 5.26M | 5.65M | 4.71M | 8.04M | 7.21M | 7.25M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.91M | 548.28M | 515.76M | 529.77M | 494.88M | 485.38M | 469.87M | 590.65M | 633.71M | 627.58M | 632.38M | 640.47M | 639.56M | 652.88M | 659.91M | 684.05M | 537.64M | 540.73M | 533.27M | 524.93M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202.67M | 1,232.65M | 1,060.88M | 1,110.91M | 969.06M | 1,012.59M | 962.63M | 1,127.12M | 1,184.33M | 1,258.23M | 1,208.84M | 1,250.62M | 1,251.57M | 1,343.14M | 1,379.37M | 1,467.81M | 1,406.37M | 1,529.55M | 1,533.15M | 1,612.33M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | 11.28M | 15.54M | 20.18M | 20.41M | 24.82M | 18.12M | 17.64M | 15.68M | 18.07M | 24.77M | 26.97M | 20.36M | 18.52M | 16.36M | 11.16M | 12.78M | 35.91M | 35.29M | 37.64M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.69M | | | | 10.38M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | 174.97M | 15.54M | 20.18M | 20.41M | 35.19M | 18.12M | 17.64M | 15.68M | 18.07M | 24.77M | 26.97M | 20.36M | 18.52M | 16.36M | 11.16M | 12.78M | 35.91M | 35.29M | 37.64M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.33M | 20.95M | 17.40M | 20.69M | 16.65M | 20.50M | 15.91M | 22.25M | 13.08M | 17.50M | 12.69M | 15.88M | 13.97M | 19.19M | 14.16M | 18.44M | 16.37M | 22.04M | 16.85M | 21.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | 20.00M | 14.11M | 22.44M | 20.09M | 23.99M | 21.35M | 27.73M | 25.17M | 26.60M | 20.12M | 20.76M | 14.88M | 10.14M | 6.20M | 5.21M | 3.85M | 11.44M | 4.57M | 10.15M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 5.99M | 5.85M | 5.87M | 5.43M | 5.02M | 4.29M | 4.10M | 4.17M | 4.45M | 4.72M | 5.03M | 5.40M | 5.62M | 5.73M | 5.97M | 6.13M | 6.31M | 6.36M | 6.04M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.44M | 20.61M | 21.02M | 20.85M | 20.02M | 18.14M | 15.67M | 12.94M | 8.64M | 5.10M | 3.90M | 1.00M | 1.11M | 1.26M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.67M | 24.75M | 22.05M | 23.51M | 25.07M | 23.86M | 22.66M | 18.22M | 18.34M | 17.39M | 17.17M | 16.44M | 19.35M | 21.85M | 22.01M | 20.59M | 25.44M | 31.60M | 25.71M | 23.44M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.17M | 267.27M | 168.40M | 161.44M | 116.43M | 126.71M | 96.17M | 101.44M | 84.20M | 89.12M | 82.61M | 85.03M | 74.13M | 81.81M | 70.86M | 72.23M | 74.83M | 120.57M | 101.83M | 111.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.73M | 163.69M | 73.86M | 49.25M | 10.37M | 10.40M | 10.40M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | 23.98M | 24.57M | 25.16M | 25.75M | 24.96M | 26.66M | 5.82M | 5.82M | 4.46M | 4.21M | 3.95M | | | | | | 1.30M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90M | 29.10M | 33.79M | 37.09M | 35.53M | 29.08M | 32.41M | 31.26M | 30.29M | 26.25M | 30.62M | 30.81M | 30.19M | 24.53M | 29.19M | 21.96M | 20.30M | 18.67M | 17.04M | 15.77M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | 28.48M | 30.16M | 42.71M | 39.08M | 46.65M | 45.98M | 45.16M | 77.66M | 78.95M | 85.57M | 92.73M | 101.35M | 109.38M | 115.12M | 114.90M | 3.89M | 4.97M | 5.02M | 5.05M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.03M | 341.77M | 237.59M | 230.04M | 180.09M | 186.64M | 154.92M | 136.40M | 151.11M | 141.18M | 131.68M | 129.00M | 111.23M | 113.06M | 104.40M | 124.93M | 113.98M | 160.15M | 134.88M | 140.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.82M | 370.25M | 267.75M | 272.75M | 219.17M | 233.30M | 200.90M | 181.56M | 228.76M | 220.13M | 217.24M | 221.73M | 212.59M | 222.44M | 219.53M | 239.83M | 117.87M | 165.12M | 139.91M | 145.67M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 847.84M | 862.40M | 793.13M | 838.16M | 749.88M | 779.30M | 761.73M | 945.56M | 955.57M | 1,038.10M | 991.59M | 1,028.89M | 1,038.98M | 1,120.69M | 1,159.84M | 1,227.98M | 1,288.50M | 1,364.42M | 1,393.24M | 1,466.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202.67M | 1,232.65M | 1,060.88M | 1,110.91M | 969.06M | 1,012.59M | 962.63M | 1,127.12M | 1,184.33M | 1,258.23M | 1,208.84M | 1,250.62M | 1,251.57M | 1,343.14M | 1,379.37M | 1,467.81M | 1,406.37M | 1,529.55M | 1,533.15M | 1,612.33M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -422.74M | -435.23M | -475.02M | -440.00M | -509.40M | -513.26M | -521.41M | -352.54M | -344.08M | -285.53M | -300.58M | -264.53M | -215.86M | -153.66M | -93.36M | -35.42M | 12.96M | 76.80M | 136.65M | 204.26M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 4.72M | 4.71M | 4.60M | 4.77M | 4.72M | 4.32M | 4.05M | 3.52M | 3.43M | 2.34M | 3.07M | 3.00M | 3.15M | 2.29M | 3.19M | 3.05M | 2.88M | 2.19M | 2.48M |