|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.21M | 18.04M | 5.21M | 1.91M | 2.66M | 20.46M | 2.06M | 10.35M | 21.83M | 29.21M | 46.74M | 320.06M | 129.16M | 124.28M | 280.01M | 100.42M | 34.55M | 46.46M | 461.29M | 260.29M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93M | 0.26M | 0.25M | 3.79M | 0.25M | 2.96M | 1.69M | 1.74M | 1.85M | 2.70M | 1.45M | 0.51M | 1.69M | 1.83M | 4.50M | 0.07M | 7.84M | 0.23M | | 1.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.14M | 18.30M | 5.46M | 5.71M | 2.91M | 23.42M | 3.75M | 12.09M | 23.68M | 31.91M | 48.20M | 320.56M | 130.86M | 126.11M | 284.50M | 100.49M | 42.40M | 46.69M | 461.29M | 261.79M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 0.31M | 4.78M | 6.80M | 0.32M | 0.03M | 0.03M | 0.05M | 0.32M | | | | | 60.92M | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.54M | 0.73M | 0.00M | | | | | | | | | 1.29M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 0.73M | 5.32M | 7.53M | 0.32M | 0.03M | 0.03M | 0.05M | 0.32M | | | | | 62.20M | | | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.71M | 0.66M | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 0.72M | 0.60M | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 0.08M | 1.43M | 1.26M | | 0.22M | 0.39M | 0.75M | 1.04M | 0.81M | 0.73M | 0.99M | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 23.60M | 30.20M | 10.32M | 10.54M | 11.15M | 6.07M | 5.27M | 13.93M | 3.26M | 126.95M | 4.13M | 413.03M | 8.00M | 10.73M | 10.42M | 11.32M | 11.88M | 35.12M | 47.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.85M | 57.73M | 58.68M | 41.96M | 29.45M | 50.78M | 21.19M | 32.91M | 52.70M | 102.17M | 181.71M | 687.77M | 598.84M | 705.43M | 1,225.27M | 947.49M | 1,210.14M | 1,320.04M | 1,470.65M | 1,099.04M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 10.50M | 10.71M | 4.17M | 6.57M | 4.82M | 2.40M | 19.27M | 39.96M | 81.88M | 64.76M | 14.04M | 15.27M | 19.45M | 52.47M | 37.62M | 17.18M | 12.79M | 32.01M | 44.01M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 2.88M | 11.05M | 1.53M | 1.53M | 2.98M | 1.53M | 1.56M | 4.14M | 4.14M | 4.14M | 6.81M | 6.82M | 32.19M | 39.03M | 39.03M | 39.30M | 9.94M | 98.76M | 127.55M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.75M | 137.62M | 198.49M | 276.33M | 322.19M | 376.78M | 434.78M | 440.25M | 482.43M | 564.39M | 637.48M | 670.51M | 568.39M | 869.69M | 1,256.00M | 1,271.50M | 1,329.31M | 1,363.68M | 1,358.48M | 1,333.62M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 5.97M | 4.59M | 3.58M | 3.57M | 2.32M | 2.41M | 2.54M | 3.42M | 2.21M | 1.29M | 2.51M | 2.75M | 5.45M | 3.97M | 12.25M | 0.23M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | 12.05M | 19.05M | 19.05M | 12.05M | | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 135.25M | 132.22M | 128.81M | 131.66M | 131.66M | 131.66M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.39M | 8.22M | 11.00M | 10.26M | 6.81M | 6.49M | 6.21M | 5.70M | 5.12M | 4.60M | 4.09M | 3.74M | 3.58M | 3.04M | 5.95M | 6.98M | 6.96M | 5.85M | 4.91M | 4.29M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.19M | 20.27M | 30.05M | 29.31M | 18.86M | 6.49M | 14.26M | 13.74M | 13.16M | 12.65M | 12.13M | 11.78M | 11.62M | 11.08M | 141.20M | 139.19M | 135.76M | 137.51M | 136.56M | 135.95M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.85M | | | | 21.01M | | | | 5.76M | | | | 44.87M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.41M | 0.41M | 0.41M | 0.01M | 5.81M | 34.02M | 21.83M | 75.96M | 1.72M | 2.99M | 129.16M | 3.06M | 280.01M | 100.42M | 38.02M | 112.04M | 3.19M | 3.21M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 0.88M | 3.33M | 5.94M | 6.59M | 3.99M | 4.64M | 4.64M | 4.64M | 5.72M | 5.72M | 5.72M | 9.31M | 13.33M | 25.67M | 23.40M | 23.07M | 23.50M | 54.60M | 63.38M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.49M | 317.47M | 418.14M | 424.80M | 411.06M | 452.62M | 486.79M | 531.55M | 652.80M | 761.58M | 862.73M | 1,537.32M | 1,475.58M | 1,962.66M | 2,779.29M | 2,657.00M | 3,101.82M | 3,183.63M | 3,326.18M | 2,913.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.94M | 6.98M | 20.24M | 21.39M | 13.00M | 24.66M | 27.93M | 31.33M | 29.63M | 39.90M | 33.41M | 43.63M | 56.49M | 82.99M | 27.62M | 11.39M | 23.47M | 15.16M | 22.12M | 18.06M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | 0.31M | 0.34M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.58M | 2.84M | | | 5.14M | | 5.60M | 0.40M | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.12M | 6.98M | 20.55M | 21.72M | 13.02M | 24.68M | 27.95M | 31.36M | 29.63M | 39.90M | 33.99M | 46.47M | 56.49M | 82.99M | 32.76M | 11.39M | 29.07M | 15.55M | 22.12M | 18.06M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.68M | | | 10.39M | 43.87M | 51.01M | 87.91M | 64.49M | 117.54M | 103.69M | 101.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | 2.24M | 5.69M | 4.60M | 6.83M | 6.10M | 11.16M | 10.99M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | 7.79M | 7.50M | 7.25M | 7.08M | 6.99M | 7.42M | 7.69M | 9.66M | 58.78M | 7.21M | 5.42M | 176.42M | 176.57M | 2.53M | 2.48M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.10M | 0.37M | 0.32M | 0.27M | 0.11M | 0.26M | 0.22M | 0.17M | 0.13M | 0.18M | 0.05M | 0.20M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.30M | 0.39M | 0.19M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.91M | 10.06M | 22.48M | 22.58M | 19.99M | 34.04M | 41.60M | 41.28M | 37.42M | 74.06M | 42.39M | 55.03M | 66.98M | 187.89M | 96.68M | 109.31M | 276.82M | 315.76M | 139.50M | 133.07M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.46M | 0.42M | 0.26M | 0.25M | 0.18M | 0.13M | 0.07M | 0.02M | 0.01M | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 13.43M | 19.79M | 17.78M | 10.77M | 8.91M | 7.05M | 5.09M | 11.07M | 7.18M | 664.97M | 662.71M | 835.14M | 644.59M | 1,822.52M | 1,788.20M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | | | 1.01M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | 2.26M | 13.85M | 4.36M | 5.76M | 14.98M | 11.93M | 30.77M | 44.87M | 13.46M | 3.57M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.56M | 1.17M | 1.04M | 0.98M | 0.45M | 5.46M | 5.52M | 0.56M | 0.52M | 0.47M | 0.43M | 0.72M | 1.00M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.82M | 0.62M | | | | 4.84M | 2.00M | | | | | | 1.00M | 4.62M | 3.52M | 3.42M | 3.28M | 4.21M | 2.51M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.04M | 10.94M | 23.45M | 23.88M | 34.19M | 48.61M | 54.91M | 55.67M | | | | | | 0.55M | 753.09M | 762.99M | 951.51M | 1,005.22M | 1,939.71M | 1,924.83M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.69M | 11.76M | 24.07M | 23.88M | 34.19M | 48.61M | 59.75M | 57.67M | 49.16M | 85.91M | 52.17M | 74.40M | 73.38M | 201.82M | 757.71M | 766.51M | 954.93M | 1,008.50M | 1,943.92M | 1,927.34M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.34M | 21.22M | 27.29M | 25.03M | 17.85M | 15.90M | 14.47M | 12.78M | 20.74M | 65.96M | 672.18M | 668.12M | 1,011.57M | 821.16M | 1,825.05M | 1,790.68M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.80M | 305.72M | 394.07M | 400.92M | 376.87M | 404.01M | 427.04M | 473.88M | 603.65M | 675.67M | 809.00M | 1,461.36M | 1,400.64M | 1,760.84M | 2,021.59M | 1,890.49M | 2,146.89M | 2,175.13M | 1,382.26M | 986.16M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.80M | 305.72M | 394.07M | 400.92M | 376.87M | 404.01M | 427.04M | 473.88M | 603.65M | 675.67M | 809.00M | 1,461.36M | 1,400.64M | 1,760.84M | 2,021.59M | 1,890.49M | 2,146.89M | 2,175.13M | 1,382.26M | 986.16M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.49M | 317.47M | 418.14M | 424.80M | 411.06M | 452.62M | 486.79M | 531.55M | 652.80M | 761.58M | 862.73M | 1,537.32M | 1,475.58M | 1,962.66M | 2,779.29M | 2,657.00M | 3,101.82M | 3,183.63M | 3,326.18M | 2,913.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.08M | | | | | | | | | | | | | 11.76M | | | 11.76M | 30.61M | 42.37M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -133.02M | -0.01M | 0.01M | -124.41M | -153.75M | 0.11M | 0.14M | 0.17M | 0.20M | 0.23M | 0.26M | 0.28M | 0.31M | -479.22M | -237.57M | 3.40M | 3.17M | -125.89M | -504.61M | -912.95M |
|
Preferred Shares (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 |