|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.27M | 90.60M | 51.49M | 62.96M | 57.39M | 36.77M | 48.82M | 27.48M | 25.82M | 28.70M | 56.07M | 91.10M | 57.65M | 80.54M | 77.69M | 72.61M | 90.14M | 126.92M | 129.83M | 138.29M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.03M | 86.43M | 83.53M | 79.48M | 96.78M | 100.92M | 120.92M | 131.72M | 122.00M | 104.29M | 88.01M | | 78.81M | 76.22M | 88.79M | 77.35M | 59.76M | 48.09M | 42.17M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.27M | 118.63M | 137.92M | 146.49M | 136.87M | 133.55M | 149.74M | 148.40M | 157.54M | 150.70M | 160.36M | 179.11M | 57.65M | 159.35M | 153.91M | 161.40M | 167.49M | 186.68M | 177.92M | 180.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 4.17M | 1.97M | 2.08M | 1.92M | 3.34M | 1.24M | 1.74M | 2.34M | 2.56M | 2.24M | 6.03M | | 275.85M | 354.24M | 98.08M | 161.97M | 314.96M | 416.43M | 118.64M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.82M | 10.80M | 12.40M | 10.91M | 8.52M | 6.91M | 7.70M | 6.84M | 5.80M | 6.30M | | 6.50M | | 6.70M | 7.70M | 27.14M | 0.30M | 0.50M | 0.80M | 40.56M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.73M | 14.97M | 14.37M | 12.98M | 10.45M | 10.26M | 8.94M | 8.57M | 8.14M | 8.86M | 2.24M | 12.53M | | 282.55M | 361.94M | 125.21M | 162.27M | 315.46M | 417.23M | 159.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.47M | 326.82M | 299.56M | 400.56M | 329.12M | 329.43M | 298.35M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.94M | 11.74M | 13.43M | 11.79M | 9.55M | 7.73M | 9.35M | 8.93M | 8.13M | 7.59M | 9.85M | 8.70M | | 33.37M | 33.50M | 32.25M | 42.59M | 38.88M | 26.09M | 34.14M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.13M | 134.54M | 153.32M | 160.36M | 148.34M | 144.62M | 160.32M | 159.06M | 168.02M | 160.84M | 172.45M | 193.84M | | 834.50M | 918.91M | 631.82M | 796.87M | 934.24M | 1,013.38M | 675.15M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.22M | 0.44M | 0.41M | 0.38M | 0.36M | 0.29M | 0.27M | 0.25M | 0.23M | 0.21M | 0.17M | | 107.62M | 100.75M | 95.81M | 88.08M | 82.64M | 76.58M | 68.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 11.18M | 17.15M | 18.52M | 17.04M | 25.60M | 20.25M | 29.86M | 33.35M | 40.96M | | 37.35M | 44.12M | 13.88M | 13.88M | 3.26M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.16M | 69.16M | 69.20M | 69.20M | 69.20M | 69.20M | 69.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.50M | 92.54M | 95.00M | 95.00M | 95.00M | 95.00M | 95.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.67M | 161.70M | 164.20M | 164.20M | 164.20M | 164.20M | 164.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | | | | 7.22M | 7.22M | 7.22M | 7.22M | 3.34M | 3.34M | | -3.34M | 0.86M | | | | 1.42M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.35M | 13.84M | 9.66M | 4.92M | 4.45M | 4.42M | 4.32M | 4.31M | 6.30M | 6.23M | 6.23M | 6.39M | | 24.40M | 27.77M | 27.36M | 20.49M | 20.68M | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.82M | 25.98M | 22.20M | 20.50M | 25.68M | 26.60M | 29.79M | 38.05M | 34.48M | 43.84M | 43.28M | 50.87M | | 461.63M | 440.79M | 422.91M | 424.14M | 412.67M | 398.20M | 357.03M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.95M | 160.52M | 175.52M | 180.86M | 174.02M | 171.22M | 190.11M | 197.12M | 202.49M | 204.68M | 215.73M | 244.70M | | 1,364.31M | 1,437.88M | 1,102.27M | 1,261.71M | 1,377.10M | 1,432.72M | 1,052.34M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.00M | 0.05M | 0.08M | 0.01M | 0.09M | 0.02M | 0.05M | 0.04M | 0.05M | 0.02M | | 298.95M | 303.58M | 148.85M | 236.52M | 345.41M | 319.24M | 135.56M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 7.51M | 6.22M | 11.69M | 7.93M | 4.41M | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 1.01M | 1.00M | 0.99M | 1.49M | 1.50M | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.00M | 0.05M | 0.08M | 0.01M | 7.95M | 8.55M | 7.28M | 12.72M | 9.47M | 5.93M | | 298.95M | 303.58M | 148.85M | 236.52M | 345.41M | 319.24M | 135.56M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 0.73M | 0.56M | 0.57M | 1.12M | 1.27M | 2.03M | 0.77M | 1.31M | 0.62M | 3.13M | 3.19M | | 72.49M | 85.75M | 44.30M | 49.51M | 62.69M | 126.86M | 64.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 4.96M | 11.25M | 15.96M | 13.60M | 7.73M | 11.04M | 14.05M | 15.73M | 20.42M | 11.90M | 14.59M | | 25.48M | 30.43M | 10.24M | 9.68M | 8.78M | 11.54M | 12.38M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.50M | 74.47M | 48.80M | 46.44M | 43.23M | 39.98M | 67.48M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 4.16M | 6.71M | 6.96M | 1.73M | 7.79M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | 4.91M | 4.83M | 4.74M | 4.65M | 4.76M | 4.77M | 4.77M | 15.01M | 13.82M | 12.63M | 12.31M | | 37.66M | 49.71M | 13.57M | 7.99M | 7.25M | 6.52M | 12.60M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.77M | 10.72M | 16.63M | 21.31M | 19.45M | 13.78M | 17.93M | 19.60M | 21.86M | 25.82M | 19.31M | 30.11M | | 530.95M | 543.45M | 265.88M | 357.99M | 495.71M | 553.97M | 293.35M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.55M | 141.20M | 103.10M | 170.00M | 122.50M | 138.40M | 71.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.02M | 17.86M | 16.70M | 15.49M | 14.33M | 13.81M | 12.63M | 11.44M | 10.25M | 9.09M | 8.39M | 8.21M | | 7.26M | 6.52M | 5.79M | 5.06M | 4.33M | 3.60M | 2.86M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.20M | 269.96M | 260.60M | 250.30M | 266.92M | 266.62M | 270.24M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | | 0.01M | | 9.20M | 11.26M | 11.03M | 11.40M | 14.00M | 12.68M | 14.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.26M | 128.34M | 121.09M | 135.91M | 133.85M | 132.39M | 84.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.15M | 0.90M | 0.71M | 0.49M | 0.48M | 1.90M | 0.34M | 0.35M | 0.34M | 7.93M | 4.92M | | 11.12M | 4.93M | 15.99M | 15.87M | 15.35M | 15.23M | 11.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.79M | 28.58M | 33.33M | 36.80M | 33.79M | 27.58M | 30.51M | 31.04M | 32.11M | 34.90M | 13.32M | 38.32M | | 324.25M | 283.81M | 247.53M | 328.80M | 276.83M | 288.87M | 162.82M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.22M | 29.73M | 34.23M | 37.51M | 34.28M | 28.06M | 32.41M | 31.39M | 32.46M | 35.25M | 32.63M | 43.25M | | 876.60M | 849.97M | 543.58M | 715.62M | 803.24M | 870.72M | 484.94M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.55M | 141.20M | 103.10M | 170.00M | 122.50M | 138.40M | 71.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.73M | 130.79M | 141.29M | 143.35M | 139.74M | 143.15M | 157.70M | 165.73M | 170.04M | 169.43M | 183.10M | 201.46M | 406.64M | 487.70M | 587.91M | 558.70M | 546.09M | 573.85M | 562.00M | 567.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.95M | 160.52M | 175.52M | 180.86M | 174.02M | 171.22M | 190.11M | 197.12M | 202.49M | 204.68M | 215.73M | 244.70M | | 1,364.31M | 1,437.88M | 1,102.27M | 1,261.71M | 1,377.10M | 1,432.72M | 1,052.34M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 12.14M | 12.14M | 0.67M | 0.62M | 0.62M | 14.73M | 0.75M | 15.26M | 15.77M | 16.11M | 16.14M | 16.31M | 16.41M | 16.62M | 1,636.95M | 17.12M | 17.15M | 17.22M | 1,185.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.79M | -102.02M | -100.68M | -95.60M | -97.42M | -89.72M | -70.02M | -61.74M | -54.71M | -52.03M | -36.04M | -17.39M | | 38.10M | 53.86M | 34.69M | 32.26M | 42.74M | 29.96M | 31.16M |