|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.82M | 100.67M | 112.52M | 137.35M | 156.31M | 119.04M | 86.34M | 121.36M | 68.70M | 89.17M | 45.28M | 64.62M | 47.52M | 110.54M | 90.86M | 121.78M | 114.40M | 156.18M | 69.24M | 128.09M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.82M | 100.67M | 112.52M | 137.35M | 156.31M | 119.04M | 86.34M | 121.36M | 68.70M | 89.17M | 45.28M | 64.62M | 47.52M | 110.54M | 90.86M | 121.78M | 114.40M | 156.18M | 69.24M | 128.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.86M | 32.93M | 88.35M | 43.58M | 36.00M | 54.50M | 90.45M | 52.74M | 33.92M | 36.18M | 41.89M | 37.28M | 48.11M | 36.01M | 65.22M | 41.64M | 50.49M | 47.81M | 58.96M | 52.84M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | -2.89M | -3.58M | -4.93M | -7.61M | -5.18M | -4.52M | -5.24M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.21M | 30.04M | 84.77M | 38.64M | 28.39M | 49.31M | 85.93M | 47.50M | 33.92M | 36.18M | 41.89M | 37.28M | 48.11M | 36.01M | 65.22M | 41.64M | 50.49M | 47.81M | 58.96M | 52.84M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.13M | 59.03M | 52.27M | 65.19M | 85.40M | 65.03M | 77.52M | 86.64M | 78.87M | 73.99M | 69.17M | 72.40M | 80.61M | 75.30M | 75.58M | 80.39M | 73.86M | 81.85M | 82.68M | 88.31M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | 3.13M | 9.11M | 7.62M | 5.66M | 2.75M | 11.40M | 9.92M | 6.83M | 4.05M | 8.39M | 1.33M | 6.43M | 3.96M | 0.63M | 1.83M | 1.98M | 1.23M | 1.49M | 0.33M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.48M | 195.75M | 262.25M | 253.74M | 283.37M | 241.32M | 265.70M | 270.66M | 188.32M | 203.40M | 165.87M | 182.47M | 183.63M | 226.62M | 233.54M | 247.11M | 242.20M | 288.55M | 213.87M | 271.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 868.41M | 856.69M | 850.46M | 835.71M | 820.94M | 826.28M | 810.99M | 796.63M | 783.56M | 769.85M | 761.02M | 744.22M | 728.20M | 714.99M | 735.59M | 722.93M | 713.06M | 705.32M | 711.82M | 704.37M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.27M | 15.87M | 14.35M | 13.25M | 14.49M | 14.97M | 23.70M | 48.99M | 47.11M | 45.83M | 48.44M | 45.53M | 47.61M | 45.01M | 49.59M | 43.92M | 42.74M | 43.32M | 43.76M | 42.62M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 884.68M | 872.55M | 864.81M | 848.96M | 835.43M | 841.25M | 834.70M | 845.62M | 830.67M | 815.68M | 809.46M | 789.75M | 775.82M | 760.00M | 785.18M | 766.85M | 755.80M | 748.64M | 755.59M | 746.98M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.16M | 1,068.30M | 1,127.06M | 1,102.70M | 1,118.80M | 1,082.57M | 1,100.40M | 1,116.28M | 1,018.99M | 1,019.08M | 975.33M | 972.22M | 959.45M | 986.63M | 1,018.72M | 1,013.95M | 998.00M | 1,037.19M | 969.46M | 1,018.18M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 6.41M | 8.89M | 6.08M | 49.93M | 72.46M | 45.52M | 27.14M | 5.90M | 4.66M | 33.49M | 8.62M | 5.96M | 4.68M | 30.36M | 26.94M | 32.87M | 5.61M | 44.66M | 39.14M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 6.41M | 8.89M | 6.08M | 49.93M | 72.46M | 45.52M | 27.14M | 5.90M | 4.66M | 33.49M | 8.62M | 5.96M | 4.68M | 30.36M | 26.94M | 32.87M | 5.61M | 44.66M | 39.14M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.39M | 36.22M | 24.40M | 37.01M | 29.96M | 40.31M | 27.72M | 34.62M | 27.68M | 37.55M | 20.87M | 27.46M | 21.91M | 31.79M | 23.98M | 30.14M | 22.75M | 32.59M | 25.35M | 30.89M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.20M | 33.75M | 87.06M | 80.88M | 4.20M | 64.66M | 47.52M | 44.87M | 6.67M | 73.85M | 49.10M | 19.80M | 7.48M | 39.34M | 77.80M | 36.89M | 9.10M | 35.88M | 22.98M | 23.57M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.72M | 115.19M | 161.86M | 173.21M | 95.80M | 183.77M | 126.06M | 113.35M | 68.31M | 113.23M | 75.47M | 79.53M | 59.50M | 105.18M | 111.35M | 98.94M | 70.27M | 107.73M | 96.77M | 98.57M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.42M | 625.23M | 610.64M | 546.44M | 546.56M | 546.68M | 546.80M | 546.92M | 547.05M | 547.18M | 547.31M | 547.44M | 547.57M | 547.71M | 567.97M | 569.27M | 569.23M | 569.12M | 569.07M | 569.01M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.07M | 36.48M | 34.90M | 33.31M | 31.72M | 30.14M | 28.55M | 26.97M | 25.38M | 23.79M | 22.21M | 20.62M | 19.03M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.67M | 15.88M | 12.36M | 15.56M | 15.26M | 16.96M | 15.73M | 15.23M | 14.83M | 14.49M | 16.36M | 15.82M | 18.61M | 17.83M | 19.36M | 18.70M | 18.16M | 19.64M | 17.25M | 19.82M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 654.10M | 641.11M | 623.00M | 562.00M | 561.82M | 563.64M | 562.53M | 600.23M | 598.36M | 596.56M | 596.98M | 594.99M | 596.32M | 594.09M | 614.30M | 613.36M | 611.18M | 610.97M | 606.94M | 607.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 723.81M | 756.30M | 784.86M | 735.21M | 657.61M | 747.41M | 688.59M | 713.58M | 666.67M | 709.79M | 672.45M | 674.51M | 655.82M | 699.27M | 725.65M | 712.29M | 681.46M | 718.70M | 703.71M | 706.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.42M | 625.23M | 610.64M | 546.44M | 546.56M | 546.68M | 546.80M | 546.92M | 547.05M | 547.18M | 547.31M | 547.44M | 547.57M | 547.71M | 567.97M | 569.27M | 569.23M | 569.12M | 569.07M | 569.01M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.35M | 312.00M | 342.20M | 367.49M | 461.19M | 335.15M | 411.81M | 402.70M | 352.32M | 309.29M | 302.88M | 297.70M | 303.63M | 287.35M | 293.07M | 301.66M | 316.54M | 318.50M | 265.74M | 311.74M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.35M | 312.00M | 342.20M | 367.49M | 461.19M | 335.15M | 411.81M | 402.70M | 352.32M | 309.29M | 302.88M | 297.70M | 303.63M | 287.35M | 293.07M | 301.66M | 316.54M | 318.50M | 265.74M | 311.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.16M | 1,068.30M | 1,127.06M | 1,102.70M | 1,118.80M | 1,082.57M | 1,100.40M | 1,116.28M | 1,018.99M | 1,019.08M | 975.33M | 972.22M | 959.45M | 986.63M | 1,018.72M | 1,013.95M | 998.00M | 1,037.19M | 969.46M | 1,018.18M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.76M | 0.11M | 0.11M | 0.11M | | | | 0.10M | | | | 0.11M | | | | 0.11M | |