|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.39M | 16.21M | 26.11M | 1.14M | 1.14M | 118.17M | 126.87M | 105.68M | 68.53M | 123.22M | 62.15M | 126.62M | 115.33M | 277.64M | 103.38M | 76.57M | 61.03M | 49.09M | 82.93M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.80M | 31.52M | 44.12M | | | | | | | | | | | | | 0.71M | | | | 10.15M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.22M | 31.92M | 60.32M | 26.11M | 1.14M | 1.14M | 118.17M | 126.87M | 105.68M | 68.53M | 123.22M | 62.15M | 126.62M | 115.33M | 277.64M | 104.09M | 76.57M | 61.03M | 49.09M | 93.08M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 8.46M | 26.43M | 13.19M | 23.47M | 10.99M | 10.69M | 10.71M | 13.60M | 6.75M | 19.16M | 12.36M | 10.76M | 5.44M | 14.72M | 35.48M | 29.18M | 37.95M | 32.92M | 32.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | 3.20M | | | | | 0.10M | 0.10M | 13.40M | 14.00M | 14.30M | 11.90M | 14.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 8.66M | 26.43M | 13.19M | 23.47M | 10.99M | 10.69M | 10.71M | 16.80M | 6.75M | 19.16M | 12.36M | 10.76M | 5.54M | 14.82M | 48.88M | 43.18M | 52.25M | 44.82M | 47.71M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.53M | | | 18.70M | 20.19M | 20.07M | 22.53M | 25.72M | 29.04M | 25.89M | 30.56M | 33.03M | 43.12M | 37.95M | 40.99M | 37.54M | 55.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.83M | 17.43M | 17.14M | 16.61M | 20.14M | 28.08M | 12.04M | 10.82M | 11.68M | 9.11M | 12.08M | 8.48M | 3.65M | 3.07M | 3.95M | 10.49M | 9.62M | 33.47M | 15.94M | 5.04M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.18M | 105.22M | 152.06M | 101.80M | 138.23M | 148.81M | 160.80M | 168.59M | 152.29M | 108.15M | 181.32M | 112.46M | 166.92M | 185.25M | 345.86M | 211.27M | 173.99M | 202.48M | 166.65M | 213.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 977.54M | 3.84M | 991.55M | 4.35M | 1,007.92M | 11.54M | 1,056.02M | 1,074.89M | 1,125.12M | 1,141.56M | 1,140.95M | 33.66M | 1,157.65M | 1,129.57M | 1,126.32M | 1,423.13M | 46.26M | 42.54M | 31.11M | 1,263.17M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.17M | 26.16M | 13.35M | 61.49M | 42.76M | 27.53M | 17.71M | 22.99M | 11.81M | 12.92M | 9.76M | 10.92M | 9.55M | 18.76M | 15.97M | 11.72M | 20.83M | 27.67M | 37.57M | 56.27M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 3.59M | 3.53M | 12.50M | 20.97M | 16.34M | 17.87M | 15.34M | 5.92M | 6.72M | 7.26M | 7.96M | 7.99M | 7.16M | 7.31M | 7.04M | 207.80M | 240.67M | 48.72M | 281.66M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,061.58M | 1,069.33M | 1,029.20M | 1,087.31M | 1,093.67M | 1,107.33M | 1,117.56M | 1,167.02M | 1,174.12M | 1,201.22M | 1,204.71M | 1,213.83M | 1,235.49M | 1,194.33M | 1,187.52M | 1,443.52M | 1,488.75M | 1,494.47M | 1,489.16M | 1,372.55M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,174.76M | 1,174.55M | 1,181.26M | 1,189.11M | 1,231.91M | 1,256.14M | 1,278.36M | 1,335.61M | 1,326.42M | 1,309.37M | 1,386.04M | 1,326.29M | 1,402.41M | 1,379.58M | 1,533.38M | 1,654.79M | 1,662.73M | 1,696.96M | 1,655.81M | 1,586.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.39M | 116.44M | 114.78M | 148.69M | 150.91M | 163.88M | 181.02M | 167.58M | 187.60M | 197.80M | 176.49M | 187.01M | 207.45M | 194.23M | 216.77M | 273.10M | 330.39M | 302.90M | 293.58M | 314.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.61M | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.39M | 116.44M | 114.78M | 148.69M | 150.91M | 163.88M | 181.02M | 167.58M | 187.60M | 197.80M | 176.49M | 222.62M | 207.45M | 194.23M | 216.77M | 273.10M | 330.39M | 302.90M | 293.58M | 314.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 16.39M | 15.94M | 15.38M | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.99M | 39.62M | | | | | | 49.07M | 35.61M | 24.68M | 24.72M | 24.76M | 24.81M | | | | 21.21M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 6.62M | 7.55M | 23.66M | 25.89M | 58.98M | 65.20M | 30.44M | 46.40M | 27.22M | 22.17M | 16.18M | 16.01M | 13.97M | 9.05M | 10.60M | 9.13M | 11.91M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.45M | 145.02M | 137.59M | 227.99M | 233.34M | 210.71M | 222.29M | 241.64M | 260.81M | 233.22M | 279.75M | 260.25M | 257.72M | 245.71M | 263.49M | 322.45M | 345.58M | 320.90M | 309.36M | 355.69M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.77M | 759.82M | 735.41M | 587.40M | 587.77M | 595.86M | 575.68M | 589.59M | 581.39M | 585.81M | 587.44M | 519.53M | 583.10M | 582.07M | 718.38M | 722.12M | 726.30M | 772.62M | 761.83M | 686.52M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.91M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 5.38M | 22.24M | 35.01M | 57.45M | 72.80M | 25.50M | 27.36M | 64.11M | 69.55M | 81.47M | 83.18M | 53.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | 53.10M | 54.36M | 54.52M | 55.48M | 56.78M | 58.66M | 63.50M | 65.16M | 8.13M | 70.71M | 73.51M | 11.06M | 77.94M | 9.82M | 105.94M | 9.72M | 111.16M | 10.48M | 118.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 827.12M | 826.32M | 804.80M | 659.04M | 680.79M | 673.77M | 659.47M | 676.40M | 667.84M | 688.73M | 711.75M | 669.64M | 752.68M | 712.98M | 849.02M | 918.77M | 923.34M | 986.26M | 980.49M | 1,001.64M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 954.57M | 971.34M | 942.39M | 82.05M | 565.57M | 27.48M | 23.75M | 485.26M | 10.64M | 460.82M | 512.74M | 472.76M | 1,402.61M | 1,379.58M | 1,112.51M | 733.85M | 1,669.28M | 1,687.02M | 1,289.85M | 1,357.34M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.77M | 759.82M | 735.41M | 654.39M | 627.39M | 595.86M | 575.68M | 589.59M | 581.39M | 585.81M | 636.51M | 555.14M | 607.78M | 606.79M | 743.14M | 746.93M | 726.30M | 772.62M | 761.83M | 707.73M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.19M | 203.20M | 238.87M | -995.77M | 1,289.16M | 10.27M | 396.60M | | -866.44M | 10.24M | 394.54M | 396.39M | -0.20M | | 420.87M | 413.57M | -6.54M | 9.94M | 365.96M | 228.74M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.19M | 203.20M | 238.87M | 1,287.58M | -981.65M | -928.68M | 396.60M | 1,291.35M | -38.03M | 10.24M | 394.54M | 396.39M | | 1,237.84M | 420.87M | 413.57M | -6.54M | 3.04M | 365.96M | 228.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,174.76M | 1,174.55M | 1,181.26M | 1,189.11M | 1,231.91M | 1,256.14M | 1,278.36M | 1,335.61M | 1,326.42M | 1,309.37M | 1,386.04M | 1,326.29M | 1,402.41M | 1,379.58M | 1,533.38M | 1,654.79M | 1,662.73M | 1,696.96M | 1,655.81M | 1,586.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 2.27M | 13.08M | 0.02M | | 0.03M | 0.89M | 0.40M | 1.66M | 0.49M | 0.45M | 0.24M | 0.69M | 0.69M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1075.68M | -1093.30M | -1058.30M | -995.77M | -981.65M | -928.68M | -890.02M | -856.74M | -866.44M | -877.27M | -870.74M | -863.03M | -863.11M | -826.74M | -825.60M | -6.74M | -879.09M | -891.84M | -911.78M | 2.56M |