|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 28.02M | 68.27M | | | | | | | | | | 50.30M | 58.10M | 50.10M | 85.30M | 41.10M | 44.70M | 35.40M | 29.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 28.02M | 71.32M | | | | | | | | | | 50.30M | 58.10M | 50.10M | 85.30M | 41.10M | 44.70M | 35.40M | 29.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.34M | 26.96M | 0.12M | 40.17M | 52.99M | 51.77M | 35.39M | 28.00M | 34.09M | 37.40M | 33.68M | 50.30M | 33.50M | 35.40M | 30.60M | 30.80M | 27.00M | 29.20M | 33.70M | 28.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | | 0.12M | | | | 0.12M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.34M | 26.96M | 3.75M | 40.17M | 53.11M | 51.77M | 35.39M | 28.00M | 34.21M | 37.40M | 33.68M | 50.30M | 33.50M | 35.40M | 30.60M | 30.80M | 27.00M | 29.20M | 33.70M | 28.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.03M | 19.68M | 171.46M | 201.67M | 229.03M | 247.71M | 323.83M | 323.50M | 333.15M | 325.27M | 358.65M | 347.50M | 353.70M | 347.60M | 293.70M | 240.60M | 272.60M | 274.90M | 266.00M | 257.40M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 4.06M | 4.75M | 6.33M | 5.89M | 6.91M | 7.08M | 7.40M | 38.09M | 7.34M | 5.65M | 6.00M | 3.80M | 2.60M | 4.20M | 3.60M | 2.70M | 2.50M | 6.80M | 5.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.56M | 78.71M | 289.63M | 300.14M | 356.77M | 384.07M | 415.52M | 460.80M | 467.11M | 452.31M | 478.99M | 480.80M | 454.40M | 456.70M | 394.60M | 371.40M | 358.30M | 366.20M | 358.30M | 334.70M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.88M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 6.30M | 58.93M | 21.42M | 59.84M | 77.69M | 77.09M | 76.10M | 76.73M | 81.25M | 78.61M | 76.80M | 74.90M | 73.40M | 71.50M | 63.50M | 61.70M | 61.60M | 62.00M | 60.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.89M | 26.89M | 236.22M | 234.80M | 348.32M | 253.41M | 266.06M | 21.10M | 24.00M | 23.90M | 23.90M | 0.80M | | | | 0.80M | | 0.80M | 0.80M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 303.56M | 302.07M | 301.89M | 359.26M | 352.88M | 247.40M | 244.90M | 242.39M | 240.46M | 203.30M | 202.50M | 201.60M | 201.50M | 161.90M | 161.80M | 127.80M | 127.80M | 127.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.93M | 26.93M | 263.11M | 536.87M | 650.21M | 612.68M | 618.94M | 268.50M | 268.90M | 266.28M | 264.35M | 204.10M | 202.50M | 201.60M | 201.50M | 162.70M | 161.80M | 128.60M | 128.60M | 127.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | | 58.10M | 59.81M | 64.60M | 68.25M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.95M | 3.05M | 3.68M | 3.00M | 9.09M | 9.50M | 9.50M | 10.00M | 10.00M | 12.80M | 18.10M | 1.50M | 13.10M | 13.00M | 16.60M | 1.30M | 15.10M | 1.20M | 1.10M | 13.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.78M | 49.36M | 722.22M | 727.61M | 864.03M | 887.48M | 889.06M | 566.40M | 570.76M | 584.55M | 580.06M | 445.50M | 444.30M | 439.30M | 435.90M | 383.80M | 380.60M | 346.10M | 341.10M | 338.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.34M | 128.07M | 1,011.85M | 1,027.75M | 1,220.81M | 1,271.56M | 1,304.58M | 1,027.20M | 1,037.88M | 1,036.86M | 1,059.05M | 926.30M | 898.70M | 896.00M | 830.50M | 755.20M | 738.90M | 712.30M | 699.40M | 673.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.13M | 0.86M | 12.78M | 77.32M | 81.89M | 83.31M | 76.27M | 79.50M | 85.53M | 84.63M | 81.83M | 68.10M | 72.10M | 73.20M | 70.20M | 75.40M | 74.30M | 76.30M | 83.90M | 77.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.52M | 31.94M | 87.17M | 97.28M | 122.99M | 138.99M | 175.30M | 220.10M | 245.01M | 246.44M | 287.13M | 291.30M | 300.20M | 295.40M | 242.50M | 209.90M | 240.90M | 240.20M | 235.30M | 218.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.65M | 32.80M | 99.95M | 174.59M | 204.89M | 222.30M | 251.56M | 299.60M | 330.54M | 331.06M | 368.96M | 359.40M | 372.30M | 368.60M | 312.70M | 285.30M | 315.20M | 316.50M | 319.20M | 296.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 1.61M | 0.12M | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.83M | 27.25M | | | | | | | | | | 35.60M | 39.20M | 39.20M | 39.20M | 39.10M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.70M | 42.09M | 166.99M | 179.07M | 230.71M | 247.66M | 278.53M | 311.70M | 351.58M | 349.96M | 384.37M | 395.00M | 411.50M | 407.80M | 351.90M | 324.40M | 315.60M | 316.90M | 319.60M | 296.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.59M | 2.87M | 2.87M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 4.69M | 28.34M | 253.44M | 338.95M | 338.75M | 330.75M | 374.40M | 322.73M | 322.76M | 271.67M | 238.70M | 206.00M | 208.50M | 209.80M | 212.00M | 215.10M | 218.00M | 207.10M | 207.20M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.57M | 28.08M | 28.65M | 29.40M | 29.86M | 30.51M | 31.18M | 31.89M | 32.63M | 33.39M | 34.20M | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | | 0.71M | 0.51M | 0.30M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 66.28M | 5.62M | 11.61M | 15.15M | 43.30M | | | | 52.60M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | 4.02M | | 114.69M | 143.69M | 135.96M | 150.26M | 126.70M | 129.52M | 162.87M | 160.45M | 158.00M | 136.40M | 134.10M | 133.20M | 154.10M | 129.00M | 129.70M | 125.00M | 128.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.95M | 13.17M | 435.93M | 11.93M | 10.46M | 7.45M | 7.49M | 8.40M | 8.97M | 9.23M | 8.78M | 52.90M | 52.10M | 52.20M | 52.30M | 52.30M | 52.30M | 52.40M | 54.60M | 54.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.74M | 50.02M | 166.99M | 417.03M | 520.92M | 537.93M | 534.44M | 509.50M | 494.27M | 504.25M | 499.55M | 425.70M | 394.50M | 394.80M | 395.30M | 394.10M | 396.40M | 400.10M | 386.70M | 389.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.44M | 92.11M | 602.92M | 596.10M | 751.63M | 785.59M | 812.98M | 821.20M | 845.85M | 854.22M | 883.92M | 820.70M | 806.00M | 802.60M | 747.20M | 718.50M | 712.00M | 717.00M | 706.30M | 686.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.52M | 31.94M | 28.34M | 253.44M | 338.95M | 338.75M | 330.75M | 374.40M | 322.73M | 322.76M | 271.67M | 274.30M | 245.20M | 247.70M | 249.00M | 251.10M | 215.50M | 218.40M | 207.50M | 207.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 35.96M | 408.93M | 431.60M | 469.18M | 485.96M | 491.61M | 206.00M | 192.00M | 182.60M | 175.10M | 105.60M | 92.70M | 93.40M | 83.30M | 36.70M | 26.90M | -4.70M | -6.90M | -12.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 35.96M | 408.93M | 431.60M | 469.18M | 485.96M | 491.61M | 206.00M | 192.00M | 182.60M | 175.10M | 105.60M | 92.70M | 93.40M | 83.30M | 36.70M | 26.90M | -4.70M | -6.90M | -12.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.34M | 128.07M | 1,011.85M | 1,027.75M | 1,220.81M | 1,271.56M | 1,304.58M | 1,027.20M | 1,037.88M | 1,036.86M | 1,059.05M | 926.30M | 898.70M | 896.00M | 830.50M | 755.20M | 738.90M | 712.30M | 699.40M | 673.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.91M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.65M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.83M | -112.22M | -134.77M | -114.11M | -104.97M | -90.93M | -87.89M | -375.60M | -392.52M | -406.11M | -422.59M | -591.10M | -591.60M | -592.30M | -603.50M | -659.90M | -669.60M | -701.80M | -705.90M | -712.30M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |