|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.79M | 65.60M | 107.10M | 110.36M | 116.13M | 90.91M | 80.49M | 84.73M | 93.42M | 117.78M | 128.15M | 87.72M | 105.60M | 180.55M | 184.84M | 305.05M | 378.42M | 438.28M | 553.99M | 665.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.49M | 2.56M | 3.47M | 3.47M | 3.97M | 3.97M | 0.91M | 0.91M | 0.91M | 0.91M | | | | 4.36M | 8.92M | | | 12.52M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.79M | 67.70M | 108.59M | 112.92M | 119.59M | 94.38M | 84.46M | 88.70M | 94.33M | 118.69M | 129.06M | 88.64M | 105.60M | 180.55M | 184.84M | 309.40M | 387.34M | 438.28M | 553.99M | 678.42M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.72M | 18.80M | 76.49M | 86.55M | 71.21M | 63.30M | 23.98M | 78.39M | 63.27M | 65.86M | 69.53M | 76.20M | 79.63M | 100.81M | 26.70M | 95.90M | 67.17M | 83.35M | 74.36M | 73.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.99M | 4.29M | 4.42M | 4.98M | 5.67M | 6.03M | 7.44M | 7.35M | 6.60M | 5.91M | 5.19M | 4.26M | | | 4.33M | 4.84M | 5.47M | 18.60M | 8.25M | 12.59M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.70M | 23.09M | 80.91M | 91.53M | 76.88M | 69.33M | 31.42M | 85.74M | 69.87M | 71.77M | 74.72M | 80.46M | 79.63M | 100.81M | 31.03M | 100.74M | 72.65M | 101.96M | 82.61M | 85.59M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.62M | 23.30M | 85.82M | 91.28M | 86.20M | 82.73M | 92.03M | 89.87M | 105.07M | 132.73M | 115.83M | 125.08M | 130.57M | 125.18M | 134.50M | 135.91M | 120.41M | 110.74M | 122.69M | 121.06M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47M | 3.00M | 8.06M | 13.26M | 14.22M | 14.91M | 12.02M | 11.80M | 13.25M | 13.88M | 19.82M | 23.02M | 68.27M | 23.91M | 15.94M | 12.42M | 12.59M | 14.60M | 13.50M | 19.43M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.60M | 288.79M | 281.08M | 301.46M | 287.75M | 251.85M | 252.71M | 264.78M | 275.01M | 330.25M | 333.32M | 312.02M | 384.06M | 430.46M | 486.24M | 577.39M | 587.52M | 646.96M | 764.53M | 891.91M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.46M | -90.23M | -275.46M | 1,719.26M | 1,728.54M | 1,730.47M | -364.81M | 1,627.95M | 1,653.35M | 1,660.86M | 2,771.54M | 1,567.07M | 1,559.79M | 1,559.78M | 1,539.19M | 1,516.32M | 1,472.44M | 1,520.64M | 1,518.68M | 1,519.92M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.50M | 23.30M | 0.42M | 0.24M | 0.08M | 7.44M | 0.08M | 0.08M | 0.08M | 16.82M | 0.08M | | | 0.12M | 0.07M | 6.68M | 5.90M | 6.76M | 9.92M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.29M | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.93M | | | | 54.62M | | | | 55.93M | | | | 56.98M | | | | 58.65M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.20M | 48.80M | 1.52M | 37.12M | 40.23M | 46.84M | 3.71M | | | | 6.43M | | | | 5.30M | 23.76M | 11.66M | | 0.79M | 1.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 827.60M | 1,713.36M | 1,740.84M | 1,758.93M | 1,772.24M | 1,780.78M | 1,623.51M | 1,681.28M | 1,716.49M | 1,716.33M | 1,634.54M | 1,635.36M | 1,640.75M | 1,653.15M | 1,629.29M | 1,609.16M | 1,550.74M | 1,593.94M | 1,596.11M | 1,600.65M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,083.20M | 2,002.14M | 2,021.92M | 2,060.39M | 2,059.99M | 2,032.63M | 1,876.22M | 1,946.06M | 1,991.50M | 2,046.59M | 1,967.86M | 1,947.38M | 2,024.82M | 2,083.61M | 2,115.53M | 2,186.56M | 2,138.26M | 2,240.91M | 2,360.64M | 2,492.57M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.45M | -56.40M | 82.53M | 119.36M | 98.19M | 105.34M | 111.90M | 115.10M | 110.74M | 120.52M | 100.39M | 139.39M | 143.15M | 143.23M | 151.64M | 146.84M | 134.00M | 115.39M | 153.36M | 139.68M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.45M | -56.40M | 82.53M | 119.36M | 98.19M | 105.34M | 111.90M | 115.10M | 110.74M | 120.52M | 100.39M | 139.39M | 143.15M | 143.23M | 151.64M | 146.84M | 134.00M | 115.39M | 153.36M | 139.68M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.72M | -19.92M | 23.31M | -21.18M | -16.52M | -20.05M | 22.97M | -19.00M | -20.28M | -20.60M | 21.90M | -18.29M | | | 30.34M | -20.11M | -20.07M | -24.68M | 27.79M | -19.71M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.15M | -39.65M | | -37.26M | -32.58M | -33.90M | -31.52M | -63.87M | -65.38M | -72.22M | -0.08M | -71.05M | | | | -83.74M | -105.35M | -91.67M | -97.30M | -95.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.91M | 143.01M | | | | | | | | | 43.90M | 44.44M | 44.98M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 11.46M | 10.52M | 10.33M | 10.28M | 10.30M | 9.42M | 13.27M | 15.60M | 12.80M | 14.94M | 14.19M | 14.41M | 18.05M | 19.76M | 20.53M | 22.10M | 21.39M | 21.20M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.78M | -5.40M | 20.56M | 13.78M | 16.51M | 12.88M | 11.59M | 8.01M | 9.39M | 18.87M | 31.78M | 41.53M | 43.66M | 52.27M | 80.12M | 98.19M | 60.12M | 58.34M | 81.82M | 119.98M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.92M | 299.89M | 166.77M | 145.56M | 127.23M | 130.75M | 135.08M | 139.17M | 138.66M | 155.84M | 243.77M | 246.25M | 253.76M | 222.04M | 256.03M | 283.24M | 216.97M | 196.18M | 256.38M | 281.13M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.56M | -31.70M | 157.49M | 198.01M | 218.60M | 204.22M | 219.18M | 244.88M | 285.87M | 246.60M | 162.95M | 123.15M | 122.19M | 124.06M | 126.03M | 127.99M | 130.04M | 132.19M | 134.41M | 136.60M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.45M | -50.61M | | -54.28M | -45.08M | -42.66M | -46.14M | -45.73M | -43.43M | -43.38M | -44.34M | -136.60M | -130.04M | -132.19M | -134.41M | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.41M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -8.21M | | | | -15.38M | -17.89M | -27.81M | -33.75M | -23.39M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.80M | 54.42M | 55.33M | 54.68M | 51.60M | 43.94M | 44.92M | 45.25M | 47.36M | 49.75M | 52.57M | 55.28M | 58.47M | 62.21M | 68.51M | 47.75M | 52.36M | 58.28M | 67.22M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.32M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.66M | -162.60M | 191.67M | 186.49M | 191.25M | 190.89M | 167.62M | 166.58M | 165.90M | 167.58M | 159.85M | 157.91M | 154.21M | 146.99M | 201.25M | 136.07M | 135.48M | 127.09M | 120.31M | 132.79M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | -13.60M | 18.88M | 17.11M | 15.08M | 13.73M | 11.93M | 37.85M | 37.36M | 40.32M | 42.46M | 39.60M | 42.54M | 46.77M | 48.22M | 49.35M | 63.91M | 59.84M | 21.20M | 21.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.38M | 1.87M | 3.17M | 2.15M | 2.24M | 2.60M | 2.43M | 2.67M | 2.75M | 9.97M | 8.43M | 4.55M | 5.24M | 0.15M | 2.31M | 3.36M | 6.18M | 8.28M | -349.76M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.11M | 586.93M | 52.48M | 601.07M | 605.69M | 590.51M | 254.16M | 643.40M | 683.35M | 662.87M | 228.55M | 625.53M | 630.09M | 599.47M | 30.42M | 655.53M | 592.51M | 563.46M | 144.46M | 1,002.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.70M | 588.32M | 592.35M | 604.24M | 607.84M | 592.75M | 587.53M | 645.84M | 686.02M | 665.63M | 679.74M | 633.96M | 634.63M | 604.71M | 649.46M | 657.84M | 595.87M | 569.64M | 625.32M | 652.34M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.47M | 111.31M | 157.49M | 198.01M | 218.60M | 204.22M | 219.18M | 244.88M | 285.87M | 246.60M | 206.85M | 167.60M | 167.17M | 124.06M | 126.03M | 127.99M | 130.04M | 132.19M | 134.41M | 136.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 770.50M | 1,413.83M | 1,429.57M | 1,456.14M | 1,452.15M | 1,439.88M | 1,288.70M | 1,300.22M | 1,305.48M | 1,380.96M | 1,288.12M | 1,313.42M | 1,390.18M | 1,478.90M | 1,466.07M | 1,528.72M | 1,542.39M | 1,671.26M | 1,735.32M | 1,840.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,083.20M | 2,002.14M | 2,021.92M | 2,060.39M | 2,059.99M | 2,032.63M | 1,876.22M | 1,946.06M | 1,991.50M | 2,046.59M | 1,967.86M | 1,947.38M | 2,024.82M | 2,083.61M | 2,115.53M | 2,186.56M | 2,138.26M | 2,240.91M | 2,360.64M | 2,492.57M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.23M | 30.25M | 266.62M | 27.02M | 23.20M | 20.68M | 29.93M | 29.08M | 28.47M | 28.82M | 25.34M | 24.43M | 55.62M | 55.09M | 216.38M | 56.48M | 60.88M | 61.55M | 63.69M | 65.47M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |