|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.99M | 252.72M | 305.74M | 287.51M | 248.77M | 208.35M | 178.27M | 152.48M | 78.02M | 72.31M | 80.93M | 83.77M | 76.20M | 58.85M | 57.26M | 91.34M | 74.39M | 86.22M | 79.38M | 196.58M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.99M | 252.72M | 305.74M | 287.51M | 248.77M | 208.35M | 178.27M | 152.48M | 78.02M | 72.31M | 80.93M | 83.77M | 76.20M | 58.85M | 57.26M | 91.34M | 74.39M | 86.22M | 79.38M | 196.58M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.19M | 31.74M | 23.11M | 31.18M | 28.67M | 28.53M | 28.21M | 27.62M | | 7.99M | 15.22M | 9.80M | 10.46M | 10.67M | 10.23M | 18.02M | 15.64M | 17.98M | 29.78M | 36.25M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.40M | 0.10M | | | | 0.30M | | | 0.10M | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.59M | 31.74M | 23.51M | 31.28M | 28.67M | 28.53M | 28.21M | 27.92M | | 7.99M | 15.32M | 9.80M | 10.46M | 10.67M | 10.23M | 18.02M | 15.64M | 17.98M | 29.78M | 36.25M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91M | 5.45M | 5.57M | 8.36M | 7.21M | 7.12M | 6.45M | 5.83M | 5.26M | 4.66M | 4.64M | 4.18M | 3.58M | 3.55M | 3.20M | 2.81M | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 2.66M | 0.03M | 0.40M | 0.64M | 0.99M | 0.46M | 0.88M | 0.81M | 0.30M | | 0.37M | 0.43M | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 6.16M | 4.29M | 7.30M | 6.24M | 8.15M | 7.74M | 7.26M | 6.88M | 6.68M | 4.99M | 5.87M | 6.21M | 8.72M | 11.38M | 10.03M | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31M | 11.61M | 9.86M | 16.14M | 16.05M | 15.23M | 14.16M | 13.28M | 12.17M | 11.02M | 10.21M | 10.58M | 9.69M | 11.79M | 14.43M | 12.50M | 12.85M | 12.58M | 10.62M | 10.75M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.17M | 7.07M | 5.72M | 5.12M | 5.73M | 9.66M | 8.37M | 7.32M | 6.34M | 10.50M | 12.07M | 4.65M | 2.58M | 7.11M | 4.73M | 6.96M | 2.34M | 4.89M | 4.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.35M | 301.19M | 346.46M | 341.19M | 298.99M | 257.99M | 230.43M | 202.38M | 127.61M | 97.83M | 117.02M | 116.55M | 103.44M | 86.28M | 90.37M | 126.90M | 110.40M | 118.50M | 123.84M | 245.51M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.13M | 13.97M | 15.07M | 14.43M | 14.02M | 13.77M | 13.02M | 12.19M | 7.23M | 6.85M | 6.50M | 6.13M | 3.55M | 3.40M | 3.26M | 2.80M | 2.70M | 2.61M | 2.52M | 2.41M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.48M | 56.86M | | | | | | | | | | | | | 2.58M | | | | 17.66M | 29.45M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 12.55M | 30.46M | 29.44M | 28.42M | 27.20M | 26.13M | 21.92M | 21.10M | 20.29M | 19.47M | 18.66M | 17.84M | 31.86M | 30.80M | 29.73M | 28.67M | 27.61M | 25.51M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 12.55M | 30.46M | 29.44M | 28.42M | 27.20M | 26.13M | 21.92M | 21.10M | 20.29M | 19.47M | 18.66M | 17.84M | 31.86M | 30.80M | 29.73M | 28.67M | 27.61M | 25.51M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 2.22M | 2.22M | 1.17M | 2.22M | 0.97M | 0.94M | 3.57M | 2.44M | 2.44M | 3.97M | 3.36M | 3.35M | 1.55M | 1.22M | 3.02M | 18.08M | 1.22M | 1.26M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -314.64M | 106.65M | 50.04M | 66.74M | 64.96M | 65.57M | 63.87M | 61.17M | 53.11M | 52.72M | 50.50M | 48.10M | 42.25M | 40.81M | 53.85M | 51.17M | 49.50M | 62.90M | 61.71M | 71.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 407.83M | 396.50M | 407.93M | 363.95M | 323.56M | 294.30M | 263.55M | 180.72M | 150.55M | 167.53M | 164.65M | 145.69M | 127.08M | 144.22M | 178.07M | 159.90M | 181.41M | 185.55M | 316.71M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.91M | 82.86M | 90.66M | 91.27M | 93.54M | 93.82M | 97.45M | 105.42M | 99.16M | 81.41M | 73.56M | 76.38M | 68.92M | 64.50M | 65.50M | 66.29M | 48.58M | 45.17M | 47.12M | 49.33M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 10.45M | 4.51M | | 7.49M | 9.12M | 2.95M | 2.29M | 2.33M | 3.00M | 3.00M | 3.00M | 3.00M | 1.25M | 0.62M | | | | 0.00M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.77M | 93.31M | 95.17M | 91.27M | 101.03M | 102.94M | 100.39M | 107.71M | 101.50M | 84.41M | 76.56M | 79.38M | 71.92M | 65.75M | 66.13M | 66.29M | 48.58M | 45.17M | 47.12M | 49.33M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.91M | 82.86M | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.27M | 1.35M | 1.22M | 0.16M | 0.16M | 0.16M | 1.04M | 1.50M | 2.14M | 2.07M | 0.14M | 0.14M | 0.27M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.05M | 2.10M | 2.13M | 2.09M | 2.27M | 2.45M | 2.52M | 2.33M | 2.41M | 2.52M | 2.60M | 2.48M | 2.51M | 2.62M | 2.16M | 2.14M | 2.13M | 2.13M | 2.25M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.35M | 0.34M | | 0.72M | 0.72M | | 0.08M | 0.84M | 0.84M | 0.81M | 0.85M | 0.93M | 0.95M | 0.98M | 1.00M | 0.36M | 5.18M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 3.35M | 2.61M | 2.03M | 1.46M | 1.09M | 0.73M | 0.55M | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | 103.21M | 101.04M | 103.14M | 104.92M | 106.30M | 127.72M | 129.47M | 128.58M | 97.35M | 84.91M | 87.70M | 75.54M | 70.31M | 71.40M | 73.67M | 57.52M | 54.07M | 49.74M | 62.02M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.26M | 42.57M | 42.94M | 85.06M | 85.61M | 91.17M | 91.73M | 90.00M | 45.33M | 45.79M | 60.86M | 61.42M | 67.01M | 52.47M | 57.96M | 56.38M | 50.03M | 47.77M | 52.42M | 39.60M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.51M | 18.08M | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.02M | 119.81M | 117.20M | 95.72M | 70.48M | 39.68M | 8.30M | -17.99M | -34.45M | -29.92M | -20.96M | -26.96M | -32.48M | -33.90M | -24.38M | 10.24M | -6.54M | 9.32M | 12.31M | 41.95M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.91M | 21.52M | 20.99M | 20.45M | 19.97M | 23.75M | 21.57M | 21.03M | 19.50M | 18.94M | 18.28M | 17.62M | 15.93M | 15.29M | 14.75M | 13.82M | 13.30M | 12.77M | 12.67M | 11.47M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 2.08M | 2.03M | 1.99M | 1.94M | 1.89M | 1.85M | 1.80M | 1.75M | 1.71M | 1.89M | 1.85M | 1.80M | 1.75M | 1.76M | 1.71M | 1.66M | 1.62M | 1.45M | 2.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 193.29M | 168.59M | 212.37M | 214.31M | 220.32M | 242.43M | 241.94M | 194.91M | 162.09M | 164.05M | 166.74M | 158.48M | 138.07M | 144.11M | 143.88M | 120.85M | 114.61M | 121.92M | 108.09M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.86M | 195.37M | 170.63M | 214.35M | 216.25M | 222.21M | 244.28M | 243.75M | 196.66M | 163.79M | 165.94M | 168.58M | 160.28M | 139.82M | 145.87M | 145.59M | 122.51M | 116.22M | 123.36M | 110.63M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.26M | 42.57M | 42.94M | 85.06M | 85.61M | 91.17M | 91.73M | 90.00M | 45.33M | 45.79M | 60.86M | 61.42M | 67.01M | 52.47M | 57.96M | 56.38M | 50.03M | 47.77M | 52.42M | 39.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.30M | 212.47M | 225.88M | 193.58M | 147.70M | 101.35M | 50.02M | 19.81M | -15.94M | -13.24M | 1.59M | -3.94M | -14.60M | -12.74M | 22.74M | 32.49M | 37.38M | 55.86M | 62.18M | 206.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 407.83M | 396.50M | 407.93M | 363.95M | 323.56M | 294.30M | 263.55M | 180.72M | 150.55M | 167.53M | 164.65M | 145.69M | 127.08M | 144.22M | 178.07M | 159.90M | 181.41M | 185.55M | 316.71M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.44M | 18.08M | 18.06M | 20.56M | 20.43M | 20.16M | 1.37M | 22.95M | 22.63M | 1.45M | 2.07M | 1.89M | 1.86M | 1.79M | 4.41M | 5.53M | 5.75M | 5.12M | 3.84M | 4.95M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -495.12M | -515.90M | -547.46M | -563.22M | -584.58M | -607.09M | -634.23M | 693.43M | -680.55M | -685.59M | -694.87M | 733.29M | 739.09M | 755.23M | -740.87M | 773.67M | -735.97M | -730.12M | 783.89M | 788.25M |
|
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 |