|
Cash & Equivalents
|
| 42.31M | 279.63M | | 933.29M | 135.99M | 795.03M | 667.97M | 727.08M | 137.97M | 445.86M | 634.16M | 715.57M | 76.07M | 906.34M | 667.57M | 771.73M | 91.81M | 868.42M | 816.33M | 760.14M | 56.48M | 691.46M | 28.67M | 96.55M | 142.86M |
|
Short-term Investments
|
| | | | | 4.27M | 31.00M | 22.88M | 4.76M | 4.34M | 603.28M | 45.43M | 39.69M | 10.65M | 45.19M | 21.50M | 25.62M | 5.60M | 64.24M | 46.81M | 64.98M | 3.73M | 128.13M | 2.63M | 28.46M | 19.67M |
|
Cash & Current Investments
|
| 42.31M | 279.63M | | 933.29M | 140.27M | 826.03M | 690.85M | 731.84M | 142.31M | 1,049.14M | 679.59M | 755.26M | 86.72M | 951.53M | 689.08M | 797.36M | 97.41M | 932.66M | 863.14M | 825.12M | 60.21M | 819.59M | 31.30M | 125.01M | 162.53M |
|
Receivables - Net
|
| 38.37M | | | | 53.90M | | | | 145.59M | | | | 157.80M | | | | 107.92M | | | | 88.83M | | 8.03M | | 87.19M |
|
Receivables - Other
|
| 37.72M | 100.68M | | | 37.75M | 101.80M | | | 100.44M | | | | 91.91M | | | | 50.20M | | | | 6.28M | | 0.01M | | 1.56M |
|
Receivables
|
| 76.09M | | | | 91.65M | | | | 246.03M | | | | 249.71M | | | | 158.12M | | | | 95.11M | | 8.05M | | 88.75M |
|
Raw Materials
|
| 5.55M | | | | 13.81M | | | | 26.30M | | | | 19.32M | | | | 24.04M | | | | 27.14M | | 7.19M | | 4.38M |
|
Finished Goods
|
| 2.11M | | | | 19.74M | | | | 33.01M | | | | 46.98M | | | | 66.10M | | | | 43.48M | | 14.66M | | 11.26M |
|
Inventory
|
| 7.66M | -26.46M | | 201.10M | 33.55M | -68.78M | 420.64M | 452.85M | 59.31M | 371.12M | 412.22M | 492.70M | 66.30M | 592.08M | 558.10M | 541.16M | 90.15M | 630.70M | 555.13M | 604.32M | 78.22M | 509.86M | 21.85M | 53.53M | 15.64M |
|
Prepaid Assets
|
| 3.52M | -34.49M | | 89.39M | 6.78M | 55.53M | 37.83M | 45.82M | 8.84M | 94.17M | 82.11M | 142.55M | 13.17M | 128.25M | 160.31M | 163.67M | 24.42M | 202.45M | 185.50M | 183.34M | 25.83M | 202.83M | 14.07M | 28.17M | 9.93M |
|
Current Assets
|
| 100.57M | | | 1,611.74M | 275.19M | 1,859.05M | 2,220.59M | 2,437.03M | 412.53M | 2,292.61M | 2,796.12M | 2,694.38M | 442.40M | 2,947.52M | 2,997.51M | 2,751.63M | 460.75M | 2,683.05M | 2,611.86M | 2,506.89M | 350.80M | 2,521.88M | 317.04M | 316.73M | 301.44M |
|
Property, Plant & Equipment (Net)
|
| 0.47M | | | 3.17M | 1.63M | 16.40M | 26.96M | 38.76M | 9.55M | 61.71M | 63.11M | 61.34M | 10.93M | 67.53M | 94.92M | 105.42M | 22.83M | 171.05M | 200.82M | 212.05M | 33.24M | 256.13M | 42.67M | 45.05M | 43.90M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.49M | 3.82M | 1.06M |
|
Intangibles
|
| | | | 0.18M | 0.02M | 2.41M | 2.62M | 2.53M | 0.62M | 5.58M | 5.67M | 60.83M | 9.50M | 62.68M | 62.36M | 62.04M | 9.65M | 61.40M | 61.09M | 60.77M | 8.50M | 59.81M | 8.22M | 8.05M | 8.06M |
|
Goodwill & Intangibles
|
| | | | 0.18M | 0.02M | 2.41M | 2.62M | 2.53M | 0.62M | 5.58M | 5.67M | 60.83M | 9.50M | 62.68M | 62.36M | 62.04M | 9.65M | 61.40M | 61.09M | 60.77M | 8.50M | 59.81M | 8.22M | 8.05M | 8.06M |
|
Long-Term Deferred Tax
|
| 0.46M | | | 5.13M | 0.76M | 6.14M | 9.04M | 9.39M | 1.74M | 13.90M | 15.59M | 13.85M | 2.14M | 16.06M | 16.87M | 25.26M | 5.52M | 43.06M | 53.74M | 68.39M | 1.78M | 6.18M | 0.68M | 1.35M | 1.35M |
|
Other Non-Current Assets
|
| | | | | 0.53M | | | | 1.58M | 11.35M | 33.11M | 21.38M | 7.54M | 27.74M | 24.50M | 24.46M | 4.69M | 32.00M | 33.34M | 30.66M | 4.22M | 19.37M | 216.90M | 2.52M | 2.51M |
|
Non-Current Assets
|
| 0.93M | | | 13.71M | 2.94M | 45.19M | 85.85M | 93.33M | 16.30M | 171.43M | 199.47M | 248.41M | 37.36M | 256.87M | 231.95M | 248.60M | 51.76M | 365.42M | 404.89M | 432.72M | 54.94M | 391.87M | 65.51M | 62.99M | 58.53M |
|
Assets
|
| 101.50M | | | 1,625.45M | 278.13M | 1,904.24M | 2,306.44M | 2,530.36M | 428.83M | 2,464.05M | 2,995.59M | 2,942.79M | 479.77M | 3,204.39M | 3,229.46M | 3,000.24M | 512.51M | 3,048.46M | 3,016.75M | 2,939.61M | 405.74M | 2,913.74M | 382.55M | 379.72M | 359.97M |
|
Accounts Payables
|
55.96M | 44.08M | 99.05M | 289.59M | 710.23M | 79.33M | 424.33M | 672.42M | 588.22M | 148.00M | 360.53M | 871.35M | 861.92M | 151.10M | 669.72M | 1,595.75M | 2,224.97M | 167.22M | 443.46M | 1,012.60M | 1,433.40M | 118.68M | 733.08M | 44.09M | 163.97M | 107.50M |
|
Notes Payables
|
| | | | | | | 95.87M | 95.87M | 13.60M | | | | | | | | | | | | | 100.00M | 13.89M | 16.51M | 6.96M |
|
Payables
|
55.96M | 44.08M | 99.05M | 289.59M | 710.23M | 79.33M | 424.33M | 768.28M | 684.09M | 161.61M | 360.53M | 871.35M | 861.92M | 151.10M | 669.72M | 1,595.75M | 2,224.97M | 167.22M | 443.46M | 1,012.60M | 1,433.40M | 118.68M | 833.08M | 57.98M | 180.49M | 114.46M |
|
Accumulated Expenses
|
| 9.35M | | | | 29.06M | | | | 46.12M | | | | 50.62M | | | | 57.20M | | | | 43.42M | | 23.72M | | 23.41M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 1.62M | | 0.48M | | 0.12M |
|
Short term Debt
|
| 5.43M | 1.72M | | 2.21M | 0.83M | -3.31M | 1.59M | 7.67M | 13.60M | 4.74M | 27.49M | 69.06M | 18.74M | 47.85M | 5.85M | 5.61M | 0.85M | 5.28M | 4.92M | 5.85M | 2.84M | 4.16M | 3.89M | 3.97M | 6.96M |
|
Current Leases
|
| | | | | | 6.09M | 7.16M | 7.11M | 0.99M | 6.64M | 8.48M | 9.88M | 1.43M | 11.36M | 12.39M | 11.71M | 1.77M | 10.70M | 9.86M | 11.82M | 1.02M | 4.10M | 0.33M | 0.61M | 0.28M |
|
Current Taxes
|
| 1.76M | | | | 1.48M | | | | 4.76M | | | | 7.69M | | | | 6.78M | | | | 2.34M | | 0.23M | | 1.36M |
|
Current Deferred Revenue
|
| 0.02M | | | | 0.18M | | | | 1.11M | | | | 0.86M | | | | 15.58M | | | | 16.64M | | 4.14M | | 1.61M |
|
Total Current Liabilities
|
| 65.35M | | | 618.60M | 123.18M | 829.71M | 1,112.20M | 1,234.32M | 231.67M | 1,033.93M | 1,532.65M | 1,462.46M | 246.58M | 1,583.47M | 1,554.44M | 1,329.99M | 249.40M | 1,360.05M | 1,318.54M | 1,284.26M | 186.57M | 1,380.70M | 175.91M | 176.90M | 145.30M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 16.11M | 2.52M | 65.22M | 93.54M | 97.78M | 16.11M | 129.35M | 17.87M | 12.36M | 10.57M |
|
Preferred Stock Liabilities
|
| 61.66M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 3.00M | 0.43M | 3.13M | 6.69M | 5.11M | 0.80M | 5.50M | 5.95M | 2.60M | 0.49M | 3.50M | 3.84M | 3.96M | 0.55M | 2.89M | -0.96M | -2.56M | -0.51M | -5.95M | -0.59M | -0.51M | 0.74M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 99.02M | | |
|
Operating Leases
|
| | | | | | 10.94M | 13.81M | 12.63M | 1.90M | 12.81M | 14.39M | 14.56M | 1.76M | 14.20M | 12.55M | 10.05M | 1.19M | 5.52M | 3.50M | 7.59M | 0.95M | 2.45M | 0.38M | 0.36M | 0.25M |
|
Other Non-Current Liabilities
|
| 0.07M | | | | 0.07M | | | | 0.25M | | | | 0.51M | | | | 1.18M | | | | 1.16M | | 2.08M | 1.80M | 2.02M |
|
Total Non-Current Liabilities
|
| 0.07M | | | | 0.07M | 11.23M | 14.25M | 13.07M | 2.15M | 14.54M | 18.27M | 17.58M | 2.28M | 17.09M | 17.49M | 31.93M | 4.89M | 79.50M | 105.36M | 114.17M | 18.22M | 142.20M | 20.02M | 14.52M | 12.84M |
|
Total Liabilities
|
| 65.42M | | | 618.83M | 123.25M | 840.94M | 1,126.45M | 1,247.39M | 233.82M | 1,048.47M | 1,550.92M | 1,480.04M | 248.85M | 1,600.56M | 1,571.93M | 1,361.92M | 254.29M | 1,439.54M | 1,423.90M | 1,398.43M | 204.79M | 1,522.90M | 195.94M | 191.42M | 158.14M |
|
Total Debt
|
| 5.43M | 1.72M | | 2.21M | 0.83M | -3.31M | 1.59M | 7.67M | 13.60M | 4.74M | 27.49M | 69.06M | 18.74M | 47.85M | 5.85M | 21.71M | 3.37M | 70.50M | 98.47M | 103.63M | 18.95M | 133.51M | 21.77M | 16.34M | 17.53M |
|
Common Equity
|
| -25.57M | | | | 154.88M | 1,063.30M | 1,179.99M | 1,282.97M | 195.01M | 1,415.58M | 1,444.67M | 1,462.75M | 230.91M | 1,603.82M | 1,657.53M | 1,638.32M | 258.22M | 1,608.92M | 1,592.84M | 1,541.18M | 200.95M | 1,390.84M | 187.20M | 188.30M | 201.83M |
|
Shareholder's Equity
|
| -25.57M | | | 1,006.62M | 154.88M | | | | 195.01M | 1,410.09M | 1,438.72M | 1,460.15M | 230.91M | 1,600.32M | 1,653.69M | 1,634.36M | 258.22M | 1,606.03M | 1,593.81M | 1,543.74M | 200.95M | 1,396.79M | 187.20M | 188.81M | 201.83M |
|
Liabilities and Shareholders Equity
|
| 101.50M | | | 1,625.45M | 278.13M | 1,904.24M | 2,306.44M | 2,530.36M | 428.83M | 2,464.05M | 2,995.59M | 2,942.79M | 479.77M | 3,204.39M | 3,229.46M | 3,000.24M | 512.51M | 3,048.46M | 3,016.75M | 2,939.61M | 405.74M | 2,913.74M | 382.55M | 379.72M | 359.97M |
|
Treasury Shares
|
| 3.83M | | 5.92M | | | | | | | | | | 0.64M | | | | 0.97M | | | | 1.20M | | 1.59M | | 1.76M |
|
Retained Earnings
|
| -24.32M | | | 150.43M | -13.82M | -54.34M | 34.04M | 106.94M | 27.75M | 211.03M | 220.58M | 255.10M | 54.78M | 410.41M | 456.48M | 427.22M | 70.37M | 399.92M | 360.30M | 280.73M | 24.52M | 119.46M | 12.46M | 13.17M | 21.32M |