|
Cash & Equivalents (Quarter)
|
| | | 56.55M | 0.65M | 104.21M | | 155.48M | 143.80M | 140.55M | 91.39M | 74.15M | 73.30M | 68.05M | 63.92M | 72.51M | 72.90M | 83.71M | 65.28M | 88.25M | 100.03M | 95.27M | 87.27M | 85.68M |
|
Cash & Current Investments (Quarter)
|
| | | 56.55M | 0.65M | 104.21M | | 155.48M | 143.80M | 140.55M | 91.39M | 74.15M | 73.30M | 68.05M | 63.92M | 72.51M | 72.90M | 83.71M | 65.28M | 88.25M | 100.03M | 95.27M | 87.27M | 85.68M |
|
Receivables - Net (Quarter)
|
| | | 6.23M | 7.12M | 4.87M | 8.58M | 7.61M | 10.37M | 9.17M | 13.38M | 14.10M | 19.48M | 22.12M | 25.38M | 28.30M | 35.90M | 35.31M | 38.77M | 36.54M | 36.72M | 30.64M | 28.85M | 27.02M |
|
Receivables - Other (Quarter)
|
| | | 0.15M | 0.15M | 0.15M | 0.15M | 4.34M | 4.30M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.27M | 0.40M | 0.18M | 0.18M | 0.18M |
|
Receivables (Quarter)
|
| | | 6.38M | 7.27M | 5.02M | 8.73M | 11.95M | 14.67M | 9.33M | 13.54M | 14.26M | 19.64M | 22.29M | 25.55M | 28.47M | 36.07M | 35.49M | 38.95M | 36.81M | 37.12M | 30.82M | 29.03M | 27.21M |
|
Inventory (Quarter)
|
| | | 29.00M | 38.62M | 47.10M | 56.01M | 65.59M | 78.23M | 87.49M | 92.06M | 97.53M | 98.36M | 89.55M | 89.09M | 95.29M | 106.82M | 103.83M | 97.39M | 89.55M | 85.59M | 82.32M | 82.68M | 84.71M |
|
Prepaid Assets (Quarter)
|
| | | 32.60M | 23.19M | 26.48M | 23.30M | 24.83M | 22.65M | 18.19M | 16.72M | 9.54M | 8.92M | 16.71M | 16.27M | 19.64M | 13.41M | 12.20M | 10.37M | 10.93M | 10.93M | 13.33M | 10.13M | 11.19M |
|
Current Assets (Quarter)
|
| | | 134.18M | 141.07M | 189.40M | 299.67M | 258.01M | 260.55M | 259.95M | 219.09M | 198.74M | 204.21M | 213.14M | 211.32M | 228.86M | 232.04M | 236.26M | 213.58M | 229.38M | 237.38M | 225.65M | 209.21M | 208.95M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 120.54M | 150.07M | 182.49M | 210.75M | 239.66M | 226.13M | 239.37M | 268.46M | 279.86M | 280.91M | 267.12M | 269.65M | 268.08M | 265.30M | 269.70M | 263.49M | 260.46M | 261.78M | 277.90M | 288.90M | 382.40M |
|
Goodwill (Quarter)
|
| | | 22.80M | 24.30M | 27.34M | 30.32M | 42.97M | 43.02M | 43.02M | 43.57M | 44.37M | 44.37M | 48.29M | 47.29M | 47.54M | 47.54M | 50.03M | 49.60M | 49.60M | 1.78M | 1.03M | 3.37M | 58.45M |
|
Intangibles (Quarter)
|
| | | 50.46M | 47.27M | 52.51M | 50.84M | 59.27M | 57.30M | 155.57M | 186.43M | 221.09M | 214.94M | 220.73M | 227.57M | 221.45M | 218.36M | 216.15M | 212.19M | 205.50M | 210.99M | 206.70M | 206.87M | 196.07M |
|
Goodwill & Intangibles (Quarter)
|
| | | 73.26M | 71.57M | 79.85M | 81.15M | 102.24M | 100.32M | 198.59M | 229.99M | 265.46M | 259.31M | 269.02M | 274.86M | 268.99M | 265.90M | 266.19M | 261.79M | 255.10M | 212.76M | 207.73M | 210.24M | 254.53M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 2.40M | 3.19M | 3.45M | 1.31M | | | 0.70M | 1.75M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 12.73M | 0.65M | 21.84M | | 19.57M | 19.93M | 19.93M | 18.84M | 19.28M | 19.61M | 19.95M | 19.77M | 23.06M | 25.71M | 19.89M | 18.24M | 16.43M | 15.49M | 15.37M | 15.34M | 14.99M |
|
Non-Current Assets (Quarter)
|
| | | 58.52M | 156.58M | 389.37M | 417.22M | 465.42M | 453.65M | 568.84M | 628.12M | 673.42M | 665.88M | 686.42M | 696.66M | 690.69M | 689.82M | 693.10M | 682.29M | 671.05M | 679.36M | 678.21M | 691.15M | 698.98M |
|
Assets (Quarter)
|
| | | 427.75M | 481.29M | 578.76M | 716.88M | 723.44M | 714.20M | 828.79M | 847.21M | 872.16M | 870.09M | 899.56M | 907.99M | 919.55M | 921.86M | 929.36M | 895.87M | 900.43M | 916.73M | 903.87M | 900.36M | 907.93M |
|
Accounts Payables (Quarter)
|
| | | 31.22M | 49.82M | 47.21M | 30.39M | 45.45M | 46.77M | 59.97M | 56.95M | 56.59M | 53.00M | 59.95M | 54.58M | 71.11M | 70.08M | 70.84M | 58.89M | 59.44M | 54.63M | 63.18M | 58.10M | 84.79M |
|
Payables (Quarter)
|
| | | 31.22M | 49.82M | 47.21M | 30.39M | 45.45M | 46.77M | 59.97M | 56.95M | 56.59M | 53.00M | 59.95M | 54.58M | 71.11M | 70.08M | 70.84M | 58.89M | 59.44M | 54.63M | 63.18M | 58.10M | 84.79M |
|
Other Accumulated Expenses (Quarter)
|
| | | 4.33M | 3.88M | 5.74M | 4.99M | 5.15M | 4.05M | 4.55M | 4.50M | 5.71M | 4.55M | 5.53M | 6.33M | 6.77M | 7.37M | 6.88M | 6.62M | 5.06M | 5.20M | 5.03M | 5.33M | 7.07M |
|
Short term Debt (Quarter)
|
| | | 59.33M | 47.67M | 24.06M | 25.07M | 27.94M | 11.11M | 11.23M | 19.47M | 11.33M | 2.63M | 9.01M | 5.43M | 0.79M | 21.82M | 19.76M | 73.74M | 72.69M | 81.41M | 26.14M | 25.30M | 10.37M |
|
Current Leases (Quarter)
|
| | | 2.13M | 2.26M | 2.21M | 2.37M | 2.67M | 3.61M | 2.20M | 2.43M | 2.63M | 2.82M | 3.20M | 3.48M | 3.66M | 4.17M | 4.76M | 5.12M | 1.19M | 5.52M | 4.69M | 4.81M | 2.77M |
|
Current Taxes (Quarter)
|
| | | 18.27M | 22.50M | 31.01M | 42.06M | 36.18M | 43.79M | 44.10M | 54.14M | 34.68M | 46.82M | 46.96M | 59.94M | | | 0.82M | 0.75M | 0.70M | 1.15M | 1.74M | 2.45M | 1.08M |
|
Total Current Liabilities (Quarter)
|
| | | 115.28M | 126.13M | 110.22M | 104.89M | 117.39M | 109.33M | 122.04M | 137.50M | 110.95M | 109.81M | 124.65M | 129.75M | 92.69M | 103.44M | 103.06M | 145.13M | 144.54M | 147.92M | 100.79M | 96.00M | 109.01M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.02M | | | | 243.81M |
|
Non-Current Debt (Quarter)
|
| | | 152.28M | 201.56M | 104.73M | 230.50M | 230.85M | 222.59M | 282.05M | 290.97M | 319.30M | 321.42M | 300.78M | 301.99M | 297.56M | 288.70M | 289.53M | 232.16M | 214.42M | 251.61M | 323.44M | 343.75M | 291.10M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | 1.05M | 1.05M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | 53.09M | 0.28M | | | 95.18M | 31.44M | 31.64M | 37.12M | 110.63M | 32.48M | 30.27M | 25.57M | 23.44M | 23.52M | 20.92M | 18.74M | 102.57M |
|
Operating Leases (Quarter)
|
| | | 158.53M | 170.38M | 174.49M | 199.83M | 197.29M | 223.98M | 2.10M | 229.84M | 233.35M | 245.71M | 265.55M | 268.27M | 266.44M | 268.44M | 272.71M | 267.41M | 267.22M | 0.87M | 246.10M | 248.07M | 63.32M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | 10.00M | 14.84M | 15.08M | 15.57M | 16.07M | 16.67M | 89.59M | 98.72M | 122.47M | 136.69M | 158.89M | 173.34M | 184.46M | 196.04M | 210.46M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 126.40M | | 115.00M | | | 705.56M | 717.54M | 9.52M | 9.52M | 9.28M | 11.85M | 13.42M | 13.92M | 20.09M | 21.27M | 26.42M | 22.14M |
|
Total Liabilities (Quarter)
|
-28.05M | -23.85M | -10.87M | 423.96M | 495.81M | 389.44M | 532.85M | 546.96M | 556.18M | 642.17M | 673.14M | 708.75M | 721.13M | 733.61M | 748.52M | 776.68M | 786.03M | 811.82M | 806.96M | 828.63M | 864.03M | 875.71M | 897.78M | 954.55M |
|
Total Debt (Quarter)
|
| | | 211.61M | 249.22M | 128.79M | 255.57M | 258.79M | 233.70M | 293.28M | 310.44M | 330.63M | 324.05M | 309.80M | 307.42M | 298.35M | 310.52M | 309.29M | 305.90M | 287.11M | 333.02M | 349.58M | 369.05M | 301.47M |
|
Common Equity (Quarter)
|
28.05M | 23.85M | 10.87M | 3.79M | -14.52M | 189.32M | 184.04M | 176.48M | 158.03M | 186.62M | 174.07M | 163.41M | 148.96M | 165.96M | 159.47M | 142.87M | 135.83M | 117.54M | 88.91M | 71.80M | 52.70M | 28.15M | 1.75M | -46.62M |
|
Shareholder's Equity (Quarter)
|
28.05M | 23.85M | 10.87M | 3.79M | -14.52M | 189.32M | 184.04M | 176.48M | 158.03M | 186.62M | 174.07M | 163.41M | 148.96M | 165.96M | 159.47M | 142.87M | 135.83M | 117.54M | 88.91M | 71.80M | 52.70M | 28.15M | 2.58M | -46.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 427.75M | 481.29M | 578.76M | 716.88M | 723.44M | 714.20M | 828.79M | 847.21M | 872.16M | 870.09M | 899.56M | 907.99M | 919.55M | 921.86M | 929.36M | 895.87M | 900.43M | 916.73M | 903.87M | 900.36M | 907.93M |
|
Retained Earnings (Quarter)
|
| | | -63.59M | -111.81M | -156.71M | -169.74M | -186.25M | -214.06M | -235.24M | -252.10M | -267.15M | -285.62M | -284.78M | -296.02M | -315.36M | -333.52M | -355.31M | -383.56M | -400.36M | -419.61M | -444.02M | -469.85M | -518.55M |
|
Treasury Shares (Quarter)
|
| | | | 6.22M | 1.87M | 1.70M | 6.33M | 5.80M | 0.78M | 0.64M | 6.46M | 7.18M | 0.12M | 13.32M | 12.02M | 14.72M | | | 5.90M | 4.46M | 4.08M | 3.73M | 4.80M |