|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.26M | 15.25M | 100.30M | 76.91M | 63.38M | 56.28M | 48.23M | 67.76M | 161.71M | 193.08M | 221.12M | 228.60M | 240.11M | 144.98M | 144.86M | 149.80M | 217.80M | 262.61M | 285.58M | 311.18M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.01M | | | | | | | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.26M | 15.25M | 105.30M | 81.91M | 68.39M | 61.28M | 53.23M | 67.76M | 161.71M | 193.08M | 221.12M | 228.60M | 240.11M | 145.02M | 144.89M | 149.84M | 217.83M | 262.65M | 285.62M | 311.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.65M | 106.71M | 128.53M | 131.62M | 150.41M | 140.43M | 165.44M | 174.71M | 172.93M | 178.84M | 162.08M | 172.42M | 166.09M | 196.36M | 221.73M | 220.33M | 225.65M | 252.62M | 281.08M | 255.43M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.65M | 106.71M | 128.53M | 131.62M | 150.41M | 140.43M | 170.44M | 174.71M | 172.93M | 178.84M | 162.08M | 172.42M | 166.09M | 196.36M | 221.73M | 220.33M | 225.65M | 252.62M | 281.08M | 255.43M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.12M | 61.68M | 81.69M | 83.16M | 100.41M | 105.33M | 105.36M | 103.65M | 104.32M | 106.59M | 111.20M | 113.84M | 125.45M | 148.04M | 136.78M | 137.41M | 138.31M | 146.47M | 143.07M | 143.47M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | 4.70M | 7.59M | 7.73M | 6.03M | 4.97M | 8.39M | 6.87M | 8.25M | 10.69M | 17.40M | 16.05M | 14.00M | 17.48M | 17.98M | 23.33M | 15.11M | 18.55M | 34.22M | 22.09M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.80M | 191.38M | 321.77M | 301.40M | 322.40M | 309.38M | 344.26M | 364.75M | 459.31M | 497.22M | 519.82M | 540.56M | 555.46M | 521.30M | 528.46M | 536.29M | 602.63M | 698.40M | 753.12M | 747.08M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.33M | 39.53M | 52.67M | 52.71M | 43.77M | 42.83M | 43.25M | 43.27M | 44.37M | 44.19M | 44.59M | 48.53M | 51.64M | 56.70M | 56.86M | 58.18M | 59.25M | 63.56M | 62.48M | 67.11M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | 3.58M | 27.89M | 28.19M | 28.22M | 28.22M | 28.20M | 28.22M | 28.22M | 28.22M | 28.22M | 28.22M | 28.22M | 60.43M | 59.99M | 60.66M | 60.53M | 62.48M | 62.48M | 62.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.20M | 170.14M | 500.49M | 281.57M | 269.59M | 507.49M | 251.63M | 238.79M | 4.30M | 219.83M | 209.01M | 196.04M | 183.08M | 569.83M | 541.83M | 538.50M | 15.80M | 499.82M | 479.53M | 467.16M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.78M | 173.72M | 528.38M | 309.76M | 297.81M | 535.71M | 279.83M | 267.01M | 32.52M | 248.05M | 237.23M | 224.26M | 211.30M | 630.25M | 601.82M | 599.16M | 76.33M | 562.30M | 542.01M | 529.64M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.53M | 60.20M | 67.94M | 73.54M | 76.59M | 77.34M | 81.36M | 80.96M | 81.50M | 84.39M | 90.71M | 87.61M | 89.51M | 67.66M | 85.11M | 88.49M | 92.03M | 71.40M | 69.07M | 66.56M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 2.21M | 2.43M | 5.76M | 12.10M | 11.36M | 9.23M | 15.64M | 16.07M | 12.07M | 13.57M | 12.85M | 11.46M | 12.22M | 10.31M | 8.25M | 12.50M | 13.71M | 11.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.36M | 279.07M | 449.82M | 443.45M | 428.94M | 429.73M | 415.83M | 400.47M | 400.03M | 392.69M | 384.61M | 373.97M | 365.29M | 766.08M | 756.01M | 756.14M | 740.37M | 709.75M | 687.26M | 674.89M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.16M | 470.45M | 771.60M | 744.85M | 751.33M | 739.11M | 760.09M | 765.22M | 859.34M | 889.91M | 904.42M | 914.52M | 920.75M | 1,287.38M | 1,284.47M | 1,292.43M | 1,343.00M | 1,408.15M | 1,440.38M | 1,421.97M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 11.51M | 22.97M | 22.06M | 27.64M | 18.99M | 29.30M | 32.69M | 28.50M | 34.08M | 36.68M | 49.43M | 48.68M | 60.89M | 45.66M | 53.06M | 54.57M | 69.80M | 62.58M | 69.69M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 11.51M | 22.97M | 22.06M | 27.64M | 18.99M | 29.30M | 32.69M | 28.50M | 34.08M | 36.68M | 49.43M | 48.68M | 60.89M | 45.66M | 53.06M | 54.57M | 69.80M | 62.58M | 69.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 4.54M | 7.65M | 8.13M | 6.29M | 7.75M | 10.31M | 13.05M | 9.88M | 15.33M | 5.61M | 15.47M | 20.36M | 23.45M | 37.73M | 12.03M | 14.76M | 33.22M | 37.90M | 13.73M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.18M | 15.93M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 25.02M | 23.94M | 0.85M | 0.41M | 0.85M | 1.28M | 9.17M | 0.23M | 13.22M | 15.24M | 17.27M | 19.30M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 8.16M | 11.40M | | | 5.62M | 14.19M | 3.29M | | 2.24M | 5.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.09M | 0.12M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.45M | 84.87M | 87.54M | 79.53M | 96.31M | 81.63M | 99.44M | 125.83M | 122.86M | 134.35M | 145.48M | 136.89M | 139.98M | 189.93M | 194.45M | 201.81M | 236.84M | 270.56M | 278.11M | 239.51M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.53M | 186.06M | 286.52M | 286.31M | 286.10M | 285.88M | 285.67M | 285.46M | 285.24M | 285.03M | 284.82M | 284.61M | 284.39M | 312.92M | 309.11M | 305.29M | 301.48M | 297.68M | 291.84M | 286.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 8.12M | 7.80M | 32.05M | 30.96M | 33.43M | 35.06M | 13.26M | 12.03M | 5.26M | 4.81M | 11.60M | 4.68M | 6.94M | 5.78M | 7.02M | 12.60M | 11.38M | 12.16M | 8.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.98M | 270.94M | 405.06M | 366.70M | 383.42M | 369.00M | 386.49M | 412.48M | 412.84M | 429.94M | 442.01M | 426.11M | 435.46M | 849.63M | 850.16M | 841.94M | 868.79M | 890.96M | 887.49M | 851.07M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.24M | 279.05M | 412.86M | 398.75M | 414.38M | 402.44M | 421.55M | 425.74M | 424.87M | 435.20M | 446.82M | 437.71M | 440.14M | 856.58M | 855.94M | 848.96M | 881.39M | 902.34M | 899.65M | 859.67M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.71M | 201.99M | 287.37M | 287.16M | 286.94M | 286.73M | 286.52M | 286.31M | 310.27M | 308.97M | 285.67M | 285.02M | 285.24M | 314.20M | 318.28M | 305.52M | 314.70M | 312.92M | 309.11M | 305.29M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.92M | 191.40M | -3.13M | 0.00M | -83.63M | -4.97M | -5.09M | 0.00M | 0.00M | -80.88M | 514.10M | 523.63M | 0.00M | -89.60M | 0.00M | 3.61M | -76.86M | 505.82M | 540.72M | 562.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.92M | 191.40M | -3.13M | 391.08M | -4.74M | -92.64M | 403.90M | 11.13M | 0.00M | 0.00M | 0.00M | -62.33M | 532.50M | 510.90M | 5.34M | 531.05M | -76.86M | 505.82M | 540.72M | 562.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.16M | 470.45M | 771.60M | 744.85M | 751.33M | 739.11M | 760.09M | 765.22M | 859.34M | 889.91M | 904.42M | 914.52M | 920.75M | 1,287.38M | 1,284.47M | 1,292.43M | 1,343.00M | 1,408.15M | 1,440.38M | 1,421.97M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.63M | 0.08M | 0.12M | 1.14M | 0.15M | 0.15M | 0.23M | 0.25M | 0.26M | 1.35M | 0.39M | 0.41M | 0.16M | 0.43M | 0.59M | 0.60M | 0.61M | 0.62M | 0.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | -4.24M | -3.06M | -68.30M | -83.63M | 10.04M | 12.17M | -96.25M | 13.73M | 14.08M | -80.13M | 9.41M | 8.33M | -89.60M | -100.28M | -85.00M | -76.86M | 2.81M | 1.03M | 0.48M |