|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.41M | 252.45M | 269.31M | 0.24M | 0.30M | 316.12M | 287.81M | 265.95M | 195.19M | 0.21M | 162.27M | 0.21M | 0.41M | 176.01M | 182.59M | 0.21M | 0.42M | 223.51M | 196.34M | 190.25M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.41M | 252.45M | 269.31M | 0.24M | 0.30M | 316.12M | 287.81M | 265.95M | 195.19M | 0.21M | 162.27M | 0.21M | 0.41M | 176.01M | 182.59M | 0.21M | 0.42M | 223.51M | 196.34M | 190.25M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.79M | 39.32M | 45.48M | 39.21M | 84.44M | 55.77M | 53.22M | 54.27M | 22.42M | 73.27M | 77.46M | 13.25M | 54.27M | 66.91M | 19.88M | 28.44M | 75.60M | 37.10M | 29.02M | 75.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.21M | 25.03M | 15.17M | 0.74M | 0.15M | 1.57M | 0.17M | 1.14M | 0.37M | 0.40M | 0.42M | 0.38M | 2.69M | 0.34M | 0.97M | 1.70M | 1.63M | 1.76M | 1.85M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 41.52M | 70.52M | 54.38M | 85.19M | 55.92M | 54.79M | 54.44M | 23.56M | 73.64M | 77.86M | 13.67M | 54.65M | 69.60M | 20.22M | 29.41M | 77.30M | 38.73M | 30.77M | 76.99M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.90M | 71.88M | 46.05M | 54.44M | 67.96M | 73.08M | 81.28M | 86.49M | 86.62M | 89.90M | 86.16M | 83.53M | 78.06M | 77.87M | 79.70M | 80.81M | 81.34M | 80.52M | 78.91M | 71.65M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.82M | 72.97M | 63.36M | 67.13M | 80.72M | 78.61M | 67.19M | 69.91M | 69.43M | 72.58M | 80.12M | 88.81M | 87.90M | 84.04M | 83.73M | 90.16M | 91.59M | 96.37M | 95.17M | 100.15M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.57M | 18.59M | 19.68M | 21.97M | 9.36M | 13.25M | 15.35M | 23.39M | 27.20M | 25.28M | 25.42M | 25.75M | 29.79M | 23.06M | 20.30M | 17.16M | 16.75M | 19.26M | 26.02M | 27.25M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.29M | 163.44M | 129.08M | 143.54M | 158.04M | 164.95M | 163.82M | 179.78M | 183.25M | 187.75M | 191.71M | 198.10M | 195.75M | 184.97M | 183.73M | 188.13M | 189.68M | 196.16M | 200.10M | 199.05M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 17.52M | 11.31M | 11.70M | 11.22M | 11.03M | 12.00M | 9.97M | 22.67M | 23.99M | 20.51M | 8.60M | 14.16M | 13.91M | 15.43M | 13.26M | 18.21M | 17.69M | 10.37M | 9.16M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.32M | 473.07M | 466.71M | 198.32M | 549.59M | 548.14M | 517.14M | 122.32M | 423.94M | 439.93M | 406.62M | 86.28M | 398.00M | 402.74M | 410.29M | 101.15M | 396.16M | 531.28M | 482.37M | 452.82M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.67M | 47.72M | 44.57M | 88.01M | 129.98M | 144.66M | 150.86M | 146.69M | 75.72M | 74.56M | 72.13M | 68.30M | 23.12M | 23.39M | 23.99M | 31.47M | 28.04M | 26.27M | 28.42M | 38.81M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.98M | 441.28M | 196.74M | 245.77M | 318.67M | 339.47M | 350.95M | 358.16M | 357.83M | 354.23M | 349.05M | 339.51M | 336.62M | 327.61M | 317.79M | 316.24M | 314.10M | 309.68M | 310.96M | 314.25M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.06M | 379.82M | 378.38M | 375.91M | 365.12M | 368.04M | 366.62M | 357.88M | 356.14M | 359.24M | 356.04M | 354.35M | 357.94M | 354.40M | 279.12M | 140.82M | 141.44M | 142.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.41M | 12.57M | 11.73M | 10.89M | 10.05M | 9.21M | 8.39M | 7.58M | 6.76M | 5.95M | 5.14M | 4.33M | 3.52M | 2.70M | 1.89M | 1.08M | 0.27M | 1.38M | 1.29M | 1.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.88M | 5.22M | 0.44M | 0.44M | 25.94M | 0.55M | 0.57M | 0.56M | 22.33M | 0.52M | 0.52M | 0.50M | 23.79M | 0.55M | 0.54M | 0.52M | 0.60M | 7.98M | 8.17M | 8.37M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.50M | | 0.20M | 0.30M | 0.28M | 0.29M | 0.20M | 19.70M | 21.28M | 33.46M | 31.49M | 25.24M | 24.91M | 0.20M | 22.68M | 22.77M | 22.19M | 34.40M | 34.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.25M | 518.61M | 645.17M | 364.78M | 749.04M | 763.30M | 768.50M | 333.17M | 775.80M | 766.44M | 769.73M | 338.45M | 747.01M | 734.89M | 723.65M | 315.42M | 638.14M | 506.26M | 519.92M | 523.59M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 918.57M | 991.68M | 1,111.88M | 1,209.17M | 1,298.63M | 1,311.44M | 1,285.64M | 1,253.31M | 1,199.74M | 1,206.37M | 1,176.35M | 1,154.05M | 1,145.01M | 1,137.62M | 1,133.94M | 1,116.37M | 1,034.30M | 1,037.55M | 1,002.29M | 976.41M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.70M | 81.68M | 62.17M | 69.76M | 87.38M | 80.10M | 65.80M | 54.69M | 50.77M | 20.11M | 45.16M | 42.51M | 45.08M | 41.85M | 18.14M | 51.01M | 15.81M | 21.16M | 16.90M | 45.05M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.03M | | | | 25.56M | | | | 11.43M | | | | 11.63M | | | | 11.85M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.73M | 81.68M | 62.17M | 69.76M | 112.94M | 80.10M | 65.80M | 54.69M | 62.21M | 20.11M | 45.16M | 42.51M | 56.72M | 41.85M | 18.14M | 51.01M | 27.66M | 21.16M | 16.90M | 45.05M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 92.21M | 95.21M | 91.33M | 2.65M | 108.35M | 98.11M | 90.03M | 1.67M | 83.95M | 77.68M | 73.59M | 2.41M | 71.44M | 71.39M | 64.39M | 59.03M | 68.18M | 57.83M | 59.01M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.03M | 57.95M | 8.96M | 11.33M | 25.56M | 19.52M | 25.05M | 18.39M | 11.43M | 11.48M | 11.53M | 11.58M | 11.63M | 11.69M | 11.74M | 11.80M | 11.85M | 2.92M | 2.98M | 3.04M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68M | 16.72M | | 0.86M | 3.85M | 4.12M | 0.83M | 4.46M | 4.38M | 0.88M | 4.96M | 0.92M | 0.94M | 0.95M | 0.97M | 4.93M | 4.98M | 1.03M | 5.92M | 6.05M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 3.00M | 7.34M | 6.73M | 4.25M | 4.69M | 5.62M | 6.65M | 5.55M | 4.69M | 4.68M | 4.49M | 2.80M | 3.37M | 2.94M | 2.66M | 1.79M | 13.12M | 4.37M | 4.22M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | 8.07M | 9.18M | 3.71M | 7.66M | 2.59M | | | | | | 2.05M | 1.33M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.23M | 257.11M | 177.98M | 251.99M | 267.72M | 244.33M | 221.53M | 122.34M | 172.56M | 187.55M | 161.60M | 70.78M | 154.23M | 151.74M | 151.03M | 61.34M | 154.51M | 161.32M | 140.24M | 136.45M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 8.52M | | 3.83M | 3.93M | 3.87M | 3.66M | 3.44M | 3.22M | 2.99M | 2.76M | 2.52M | 2.28M | 2.04M | 1.79M | 1.53M | 1.27M | 1.01M | 0.74M | 0.47M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.99M | 75.99M | 13.71M | 53.89M | 42.49M | 46.95M | 44.10M | 41.24M | 38.36M | 35.47M | 32.57M | 29.65M | 26.72M | 23.78M | 20.83M | 17.86M | 14.87M | 2.88M | 2.11M | 1.33M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.12M | 141.12M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 3.14M | 27.74M | 29.19M | 28.16M | 28.57M | 27.14M | 27.76M | 26.75M | 26.08M | 26.39M | 26.34M | 25.87M | 26.20M | 26.75M | 25.74M | 13.19M | 12.31M | 12.42M | 12.25M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.44M | 29.34M | 19.43M | 22.12M | 20.88M | 20.75M | 19.71M | 23.79M | 20.54M | 27.13M | 26.18M | 25.01M | 20.50M | 25.52M | 18.85M | 17.68M | 16.93M | 19.15M | 18.46M | 17.18M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 74.27M | 77.68M | 72.38M | 2.16M | 2.19M | 67.61M | 2.26M | 2.82M | 2.87M | 2.92M | 2.98M | 3.59M | 3.66M | 3.72M | 8.05M | 4.20M | 2.50M | 4.35M | 4.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.93M | 375.42M | 240.20M | 76.21M | 442.38M | 423.78M | 318.36M | 36.52M | 313.00M | 318.22M | 278.86M | 81.90M | 249.81M | 238.69M | 227.64M | 82.12M | 207.77M | 200.94M | 179.17M | 172.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.25M | 449.69M | 317.88M | 382.27M | 444.54M | 425.97M | 385.97M | 366.05M | 315.82M | 321.09M | 281.79M | 265.11M | 253.41M | 242.35M | 231.36M | 230.08M | 211.97M | 203.44M | 183.53M | 176.23M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.02M | 133.95M | 22.67M | 65.22M | 68.05M | 66.47M | 69.15M | 59.63M | 49.79M | 46.95M | 44.10M | 41.24M | 38.36M | 35.47M | 32.57M | 29.65M | 26.72M | 5.80M | 5.09M | 4.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.12M | 200.31M | 793.99M | 614.91M | 288.95M | 0.07M | -12.90M | -68.61M | -79.36M | 330.01M | 894.56M | -79.22M | -13.42M | 895.27M | 370.49M | -79.06M | 822.33M | 834.10M | 0.07M | 800.18M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.12M | 400.87M | 0.07M | -66.01M | 629.99M | 885.47M | 0.07M | 321.55M | | -13.52M | -79.34M | 345.41M | 353.11M | 895.27M | -10.72M | 610.99M | 822.33M | 834.10M | 518.50M | 800.18M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 918.57M | 991.68M | 1,111.88M | 1,209.17M | 1,298.63M | 1,311.44M | 1,285.64M | 1,253.31M | 1,199.74M | 1,206.37M | 1,176.35M | 1,154.05M | 1,145.01M | 1,137.62M | 1,133.94M | 1,116.37M | 1,034.30M | 1,037.55M | 1,002.29M | 976.41M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 6.62M | | 6.62M | 6.62M | 6.62M | 6.62M | 6.72M | 7.16M | 7.16M | 7.15M | 7.14M | 7.14M | 7.14M | | 7.12M | 7.12M | 7.12M | 7.84M | 1.62M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.23M | 1.26M | 1.42M | 629.99M | -3.83M | 662.36M | -9.16M | 642.29M | 648.08M | -13.94M | -11.12M | 631.06M | -13.58M | -10.72M | -13.96M | -12.39M | -5.19M | 518.50M | -4.26M |