|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.51M | 25.90M | 44.52M | 39.23M | 62.28M | 76.42M | 85.30M | 38.10M | 32.23M | 96.25M | 72.35M | 35.29M | 17.70M | 22.07M | 69.94M | 59.19M | 38.20M | 25.89M | 52.20M | 62.85M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.67M | 0.81M | 0.81M | | | 0.18M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.20M | 0.21M | 4.86M | 1.87M | 1.87M | 1.13M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.19M | 26.70M | 45.33M | 39.23M | 62.28M | 76.60M | 85.49M | 38.30M | 32.43M | 96.45M | 72.55M | 35.49M | 17.90M | 22.28M | 70.14M | 59.40M | 43.06M | 27.76M | 54.07M | 63.98M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.90M | 209.19M | 147.40M | 103.73M | 164.02M | 204.86M | 102.80M | 85.17M | 132.48M | 206.80M | 123.80M | 79.90M | 140.00M | 290.40M | 131.63M | 95.60M | 124.49M | 195.78M | 138.34M | 93.24M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.90M | 209.19M | 147.40M | 103.73M | 164.02M | 204.86M | 102.80M | 85.17M | 132.48M | 206.80M | 123.80M | 79.90M | 140.00M | 290.40M | 131.63M | 95.60M | 124.49M | 195.78M | 138.34M | 93.24M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.10M | 0.11M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.04M | 0.12M | 0.12M | 0.11M | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.52M | 89.69M | 83.85M | 85.22M | 123.60M | 109.10M | 80.55M | 63.93M | 65.02M | 68.72M | 52.52M | 46.23M | 51.33M | 63.51M | 52.78M | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.58M | 89.80M | 83.95M | 85.31M | 123.67M | 109.17M | 80.62M | 63.99M | 65.06M | 68.83M | 52.65M | 46.34M | 51.33M | 63.51M | 52.78M | 53.16M | 71.81M | 71.50M | 59.80M | 52.85M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 12.37M | 4.15M | 6.78M | 0.12M | 11.12M | 0.99M | 12.85M | 0.44M | 6.72M | 1.72M | 1.46M | 4.34M | 2.21M | 2.31M | 2.82M | 22.57M | 2.89M | 2.13M | 0.12M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.31M | 338.06M | 287.56M | 245.67M | 364.49M | 401.75M | 275.21M | 200.31M | 241.20M | 378.75M | 255.37M | 180.79M | 235.69M | 384.30M | 268.69M | 228.02M | 261.93M | 314.82M | 269.08M | 228.83M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.66M | 12.79M | 13.15M | 13.94M | 16.24M | 15.36M | 14.86M | 16.17M | 17.28M | 14.63M | 14.60M | 15.37M | 16.75M | 15.12M | 15.64M | 17.90M | 19.77M | 16.52M | 19.01M | 21.41M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 1.41M | | | 1.70M | | | 3.50M | 4.47M | 4.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | 35.08M | 35.08M | 35.08M | 35.08M | 35.08M | 35.08M | 35.08M | 35.08M | 35.08M | 35.08M | 35.00M | 35.03M | 35.10M | 35.11M | 35.09M | 34.95M | 35.08M | 35.08M | 34.97M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.34M | 0.30M | 60.34M | 60.34M | 0.51M | 60.34M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.44M | 35.38M | 95.42M | 95.42M | 35.59M | 95.42M | 35.08M | 35.08M | 35.08M | 35.08M | 35.08M | 35.00M | 35.03M | 35.10M | 35.11M | 35.09M | 34.95M | 35.08M | 35.08M | 34.97M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.80M | 57.80M | 57.80M | 57.86M | 68.14M | 68.14M | 68.14M | 68.19M | 70.39M | 70.40M | 70.40M | 67.61M | 69.57M | 69.58M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.08M | 2.99M | 2.92M | 2.73M | 2.52M | 2.47M | 2.39M | 2.33M | 2.22M | 2.16M | 2.06M | 1.98M | 1.92M | 1.78M | 1.74M | 1.73M | 1.63M | 2.68M | 1.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.34M | 31.32M | 30.10M | 31.03M | 40.83M | 37.51M | 34.77M | 33.80M | 32.53M | 40.37M | 38.19M | 38.34M | 37.41M | 34.37M | 68.90M | 70.62M | 69.70M | 66.13M | 65.78M | 65.28M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.13M | 409.11M | 357.05M | 315.77M | 443.64M | 477.11M | 405.34M | 329.39M | 368.94M | 514.28M | 398.95M | 324.33M | 378.25M | 523.88M | 444.87M | 405.87M | 438.72M | 485.27M | 442.20M | 400.45M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.81M | 105.27M | 50.24M | 36.44M | 86.66M | 77.13M | 33.69M | 27.71M | 57.77M | 94.41M | 42.18M | 31.68M | 55.37M | 98.93M | 42.56M | 44.49M | 65.42M | 72.34M | 55.56M | 39.96M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 1.91M | 2.10M | 2.48M | 2.48M | 2.48M | 25.53M | 2.48M | | | | | 5.00M | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.41M | 107.19M | 52.34M | 38.91M | 89.14M | 79.60M | 59.22M | 30.19M | 57.77M | 94.41M | 42.18M | 31.68M | 60.37M | 98.93M | 42.56M | 44.49M | 65.42M | 72.34M | 55.56M | 39.96M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.57M | 58.18M | 18.61M | 30.60M | 58.19M | 73.72M | 4.70M | 27.01M | 46.45M | 65.61M | 1.60M | 37.20M | 45.03M | 71.75M | 4.56M | 37.20M | 45.89M | 52.09M | 43.08M | 35.71M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | | | | 3.05M | | | | 5.57M | 5.10M | | | 6.95M | | | | 7.01M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 1.91M | 2.10M | 2.48M | 2.48M | 2.48M | 25.53M | 2.48M | | | | | 5.00M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.48M | 10.41M | 10.48M | 11.01M | 10.24M | 10.52M | 10.75M | 10.01M | 9.23M | 6.42M | 7.38M | 8.24M | 7.78M | 7.41M | 8.09M | 9.81M | 12.40M | 13.50M | 13.78M | 14.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.64M | 1.00M | 1.21M | 2.33M | 14.08M | 8.16M | 6.24M | 5.81M | 17.42M | 3.79M | | | | 1.03M | 1.09M | | 5.39M | 2.12M | 0.51M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | | | | 0.92M | | | | 0.70M | | | | 0.25M | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.44M | 224.10M | 173.07M | 136.62M | 247.78M | 265.44M | 177.82M | 122.53M | 175.71M | 255.34M | 149.23M | 113.67M | 161.76M | 253.93M | 149.42M | 118.82M | 152.83M | 181.01M | 148.11M | 117.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.73M | 93.90M | 93.42M | 92.93M | 82.45M | 28.30M | 41.62M | 26.97M | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.73M | 3.07M | 3.42M | 3.77M | 4.13M | 4.49M | 4.86M | 5.23M | 5.61M | 5.99M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.31M | 1.33M | 1.23M | 0.88M | 0.86M | 1.00M | 1.00M | 0.72M | 0.71M | 0.71M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.05M | 0.05M | 0.05M | 0.05M | 57.80M | | | | 68.10M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.28M | 9.95M | 8.04M | 7.40M | 15.41M | 12.55M | 9.86M | 8.10M | 6.22M | 19.28M | 16.67M | 15.96M | 14.86M | 14.54M | 48.43M | 47.11M | 43.88M | 43.11M | 39.58M | 35.91M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.28M | 21.28M | 21.93M | 15.90M | 0.07M | 21.92M | 2.94M | 2.97M | 3.75M | 29.95M | 3.29M | 2.30M | 1.82M | 2.56M | 2.91M | 3.22M | 3.50M | 4.46M | 0.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.77M | 324.07M | 274.79M | 237.21M | 345.90M | 366.59M | 232.24M | 179.37M | 209.73M | 306.21M | 172.89M | 132.81M | 180.06M | 271.99M | 201.47M | 167.94M | 198.76M | 225.85M | 188.63M | 157.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.77M | 345.35M | 296.07M | 259.14M | 361.80M | 366.66M | 254.15M | 182.31M | 212.70M | 309.96M | 202.84M | 136.11M | 182.36M | 273.81M | 204.04M | 170.84M | 201.98M | 229.35M | 193.09M | 158.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.33M | 95.81M | 95.52M | 95.41M | 84.93M | 30.78M | 67.15M | 29.44M | | | | | 5.00M | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.30M | 59.71M | 56.57M | 51.98M | 77.19M | 105.47M | 145.70M | 141.22M | 150.29M | 198.00M | 189.41M | 187.73M | 195.40M | 249.57M | 240.33M | 234.53M | 236.24M | 255.91M | 249.10M | 241.98M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.30M | 59.71M | 56.57M | 51.98M | 77.19M | 105.47M | 145.70M | 141.22M | 150.29M | 198.00M | 189.41M | 187.73M | 195.40M | 249.57M | 240.33M | 234.53M | 236.24M | 255.91M | 249.10M | 241.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.13M | 409.11M | 357.05M | 315.77M | 443.64M | 477.11M | 405.34M | 329.39M | 368.94M | 514.28M | 398.95M | 324.33M | 378.25M | 523.88M | 444.87M | 405.87M | 438.72M | 485.27M | 442.20M | 400.45M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | 1.07M | 1.11M | 1.11M | 1.22M | 1.41M | 1.50M | 1.49M | 1.21M | 1.31M | 1.13M | 1.13M | 0.88M | 1.01M | 1.02M | 1.02M | 0.96M | 0.11M | 1.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.12M | -200.26M | -203.43M | -13.61M | -180.68M | -18.59M | -17.48M | -17.15M | -110.88M | -62.74M | -15.63M | -16.19M | -82.85M | -30.58M | -17.18M | -44.86M | -49.97M | -32.88M | -41.02M | -14.09M |