|
Cash & Equivalents (Quarter)
|
| | | 8.62M | 4.77M | 2.94M | 4.53M | 7.47M | 2.64M | 18.05M | 4.13M | 6.74M | 2.27M | 13.71M | 20.20M | 9.30M | 2.79M | 2.67M | 2.44M | 7.48M | 4.05M | 6.64M | 11.53M | 15.86M | 14.69M | 17.96M | 26.33M | 43.04M | 85.13M | 37.79M | 41.00M | 44.39M |
|
Cash & Current Investments (Quarter)
|
| | | 8.62M | 4.77M | 2.94M | 4.53M | 7.47M | 2.64M | 18.05M | 4.13M | 6.74M | 2.27M | 13.71M | 20.20M | 9.30M | 2.79M | 2.67M | 2.44M | 7.48M | 4.05M | 6.64M | 11.53M | 15.86M | 14.69M | 17.96M | 26.33M | 43.04M | 85.13M | 37.79M | 41.00M | 44.39M |
|
Receivables - Net (Quarter)
|
| | | 40.12M | 34.99M | 38.72M | 43.90M | 45.96M | 40.91M | 41.74M | 44.37M | 44.34M | 39.18M | 41.80M | 44.52M | 49.03M | 48.20M | 56.62M | 58.81M | 62.88M | 53.02M | 62.83M | 67.20M | 62.98M | | | | 56.44M | | | | 53.13M |
|
Receivables (Quarter)
|
| | | 40.12M | 34.99M | 38.72M | 43.90M | 45.96M | 40.91M | 41.74M | 44.37M | 44.34M | 39.18M | 41.80M | 44.52M | 49.03M | 48.20M | 56.62M | 58.81M | 62.88M | 53.02M | 62.83M | 67.20M | 62.98M | | | | 56.44M | | | | 53.13M |
|
Inventory (Quarter)
|
| | | 3.81M | 3.93M | 3.96M | 4.20M | 5.25M | 5.83M | 5.09M | 5.34M | 4.63M | 4.71M | 4.55M | 4.60M | 4.90M | 5.14M | 5.32M | 5.01M | 5.53M | 6.59M | 6.35M | 6.67M | 6.73M | 6.23M | 6.20M | 6.57M | 5.92M | 6.20M | 6.16M | 7.45M | 7.42M |
|
Prepaid Assets (Quarter)
|
| | | | | | 4.56M | 3.38M | | | 4.63M | | 1.10M | | | 4.11M | | | 5.68M | | 12.52M | | | | 9.24M | | | 6.96M | | | | |
|
Current Assets (Quarter)
|
| | | 56.50M | 51.47M | 52.38M | 57.19M | 62.76M | 59.11M | 72.27M | 63.23M | 60.01M | 55.68M | 67.62M | 74.89M | 67.62M | 66.87M | 73.63M | 72.33M | 81.56M | 76.29M | 86.00M | 97.90M | 94.27M | 79.63M | 99.46M | 102.47M | 112.36M | 140.91M | 103.55M | 112.77M | 113.35M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 201.91M | | 297.08M | | 307.42M | | 307.11M | | 304.25M | | 304.87M | | 337.77M | 357.67M | | 385.25M | 419.38M | | | | | 432.67M | | | 415.73M | | | | |
|
Goodwill (Quarter)
|
| 1.89M | | 6.91M | 238.81M | 237.44M | 277.05M | 49.13M | 277.10M | 222.47M | 223.56M | 26.54M | 28.16M | 28.40M | 225.16M | 28.09M | 224.19M | 222.40M | 221.62M | 147.48M | 221.91M | 222.43M | 223.00M | 221.52M | 222.74M | 222.29M | 222.96M | 223.00M | 222.16M | 224.00M | 223.74M | 223.58M |
|
Intangibles (Quarter)
|
| | | 63.55M | | | | 254.73M | | 7.70M | 255.13M | 183.84M | | | | 158.54M | | 147.34M | 141.47M | 137.75M | 258.16M | 129.84M | 125.36M | 258.57M | 258.57M | 112.76M | 258.57M | 258.57M | 258.57M | 99.79M | 96.83M | 258.57M |
|
Goodwill & Intangibles (Quarter)
|
| 1.89M | | 70.46M | 238.81M | 237.44M | 277.05M | 303.86M | 277.10M | 230.18M | 478.69M | 210.38M | 28.16M | 28.40M | 225.16M | 186.62M | 224.19M | 369.74M | 363.08M | 285.24M | 480.07M | 352.27M | 348.36M | 480.09M | 481.32M | 335.05M | 481.54M | 481.57M | 480.73M | 323.79M | 320.57M | 482.15M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 39.00M | 76.50M | 75.90M | 71.20M | 69.00M | 68.50M | 65.30M | 69.30M | 68.00M | 65.60M | 65.60M | 67.20M | 70.60M | 70.20M | 70.00M | 71.70M | 74.20M | 74.90M | 76.10M | 79.40M | 80.80M | 79.40M | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.65M | 1.20M | 1.29M | 2.30M | 1.00M | 0.94M | 0.88M | 1.78M | 0.75M | 2.20M | 2.09M | 0.69M | 2.17M | 1.76M | 1.65M | 1.98M | 2.03M | 1.57M | 1.44M | 13.29M | 0.43M | | 1.59M | 0.35M | 2.54M | | 11.44M | 2.15M | 2.02M |
|
Non-Current Assets (Quarter)
|
| | | 201.91M | 228.14M | 244.86M | 297.08M | 307.42M | 804.90M | 307.11M | 305.90M | 304.25M | 304.63M | 703.89M | 707.07M | 337.77M | 422.80M | 371.61M | 385.25M | 419.38M | 805.78M | 429.15M | 427.08M | 427.65M | 432.67M | 426.88M | 423.49M | 415.73M | 408.61M | 775.24M | 414.91M | 766.19M |
|
Assets (Quarter)
|
| | | 370.14M | 735.45M | 747.68M | 865.36M | 871.37M | 864.01M | 804.17M | 787.52M | 773.76M | 766.02M | 771.51M | 781.97M | 792.66M | 806.12M | 818.64M | 824.47M | 887.49M | 882.07M | 896.28M | 914.01M | 904.52M | 894.77M | 894.71M | 890.79M | 897.99M | 912.88M | 878.79M | 886.03M | 879.54M |
|
Accounts Payables (Quarter)
|
| | | 5.19M | 5.54M | 6.80M | 6.79M | 7.41M | 7.87M | 7.22M | 5.91M | 6.59M | 5.59M | 6.62M | 6.68M | 10.71M | 7.46M | 9.62M | 9.06M | 8.36M | 5.75M | 7.72M | 7.25M | 8.91M | 5.34M | 8.42M | 7.91M | 7.67M | 4.12M | 12.34M | 8.06M | 6.27M |
|
Notes Payables (Quarter)
|
| | | | 17.85M | 17.85M | 20.89M | 20.89M | 20.89M | 20.89M | 20.89M | 20.89M | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.13M | | | |
|
Payables (Quarter)
|
| | | 5.19M | 23.39M | 24.65M | 27.68M | 28.30M | 28.76M | 28.11M | 26.80M | 27.48M | 5.59M | 6.62M | 6.68M | 10.71M | 7.46M | 9.62M | 9.06M | 8.36M | 5.75M | 7.72M | 7.25M | 8.91M | 5.34M | 8.42M | 7.91M | 7.67M | 57.25M | 12.34M | 8.06M | 6.27M |
|
Accumulated Expenses (Quarter)
|
| | | 3.48M | 18.05M | 2.94M | 2.50M | 1.43M | 14.33M | 2.58M | 3.50M | 4.82M | 1.91M | 1.99M | 2.01M | 1.73M | 2.73M | 9.76M | 11.33M | 2.76M | 6.25M | 3.07M | 4.07M | 4.34M | 11.36M | 35.96M | 3.15M | 5.62M | 2.86M | 11.76M | 14.40M | 11.97M |
|
Other Accumulated Expenses (Quarter)
|
| | | 4.74M | 0.43M | 5.59M | 3.00M | 0.65M | 1.42M | 7.72M | 8.40M | 2.61M | 1.38M | 2.15M | 4.87M | 7.47M | 0.33M | 8.08M | 8.92M | 0.28M | 9.30M | 0.48M | 4.37M | 0.07M | 0.09M | 3.33M | 4.62M | 3.96M | 2.98M | | | 3.81M |
|
Short term Debt (Quarter)
|
| | | 62.99M | 17.27M | 1.46M | 31.33M | 23.55M | 38.66M | 39.21M | 2.00M | 1.74M | 7.69M | 1.09M | | 52.13M | 16.21M | 29.87M | 16.88M | | 50.25M | 1.30M | 35.70M | 18.95M | | | | 0.02M | | | | |
|
Current Leases (Quarter)
|
| | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.11M | 0.11M | 0.11M | 4.74M | 4.65M | 4.65M | 0.12M | 4.90M | 4.67M | | 4.82M | 4.94M | 4.86M | 5.01M | 4.85M |
|
Current Taxes (Quarter)
|
| | | 1.15M | 4.09M | 4.48M | 1.05M | 1.15M | 1.30M | 1.15M | 1.35M | 1.05M | 0.47M | 0.60M | 0.65M | 0.27M | 0.39M | 0.43M | 0.22M | 0.18M | 0.56M | 0.75M | 0.74M | 1.85M | 2.60M | 1.70M | 0.36M | 0.85M | 1.57M | 1.86M | 0.88M | 0.46M |
|
Total Current Liabilities (Quarter)
|
| | | 96.41M | 66.79M | 91.24M | 87.78M | 92.09M | 88.94M | 98.35M | 73.91M | 62.31M | 40.31M | 40.87M | 43.37M | 48.24M | 61.03M | 74.00M | 73.61M | 110.28M | 102.92M | 110.76M | 100.28M | 83.98M | 72.36M | 79.97M | 66.61M | 56.33M | 93.23M | 57.89M | 64.37M | 52.28M |
|
Capital Leases (Quarter)
|
| | | 0.57M | 0.55M | 0.52M | 0.50M | 0.48M | 0.45M | 0.43M | 0.41M | 0.38M | 0.36M | 0.33M | 0.30M | 0.28M | 0.25M | 0.22M | 0.20M | 0.17M | 0.14M | 0.11M | 0.08M | 0.05M | 0.01M | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 173.47M | 319.98M | 316.55M | 365.16M | 360.94M | 356.70M | 352.45M | 348.18M | 343.91M | 368.04M | 368.39M | 368.74M | 369.08M | 369.43M | 369.78M | 370.13M | 370.48M | 370.82M | 371.17M | 371.52M | 371.87M | 372.22M | 372.56M | 372.91M | 373.26M | 417.06M | 417.35M | 417.63M | 417.89M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Minority Interest (Quarter)
|
| | | 14.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 39.01M | 76.52M | 75.86M | 71.18M | 69.05M | 68.55M | 65.33M | 69.26M | 68.02M | 65.62M | 65.62M | 67.17M | 70.57M | 70.22M | 70.01M | 71.70M | 74.22M | 74.93M | 76.12M | 79.36M | 80.79M | 79.43M | 80.49M | 84.05M | 86.65M | 84.48M | 84.40M | 86.19M | 89.43M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 20.98M | 19.28M | 21.07M | 21.18M | 20.46M | 24.25M | 22.82M | 22.24M | 21.72M | 21.09M | 20.42M | 19.78M | 23.51M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 1.50M | 29.04M | 17.57M | 13.02M | 6.77M | 7.16M | 3.90M | 6.64M | 7.03M | 7.03M | 18.48M | 18.23M | 16.92M | 16.92M | 14.45M | 7.03M | 7.03M | 2.47M | | 12.84M | 0.00M | 1.22M | 5.57M | 5.30M | 13.32M | 10.42M | 11.89M | 11.74M | 11.49M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 307.95M | 463.83M | 484.18M | 524.62M | 522.55M | 514.64M | 516.57M | 491.75M | 474.62M | 474.33M | 475.20M | 479.58M | 488.17M | 500.93M | 514.01M | 515.63M | 576.13M | 568.09M | 579.24M | 572.42M | 571.28M | 560.61M | 555.85M | 545.82M | 537.95M | 616.73M | 580.05M | 587.97M | 578.26M |
|
Total Liabilities (Quarter)
|
-18.54M | -0.01M | -18.73M | 309.45M | 492.88M | 501.75M | 537.64M | 529.32M | 521.80M | 520.47M | 498.39M | 481.65M | 481.36M | 493.69M | 497.80M | 505.09M | 517.85M | 528.46M | 522.66M | 583.16M | 570.57M | 579.24M | 585.26M | 571.28M | 561.83M | 561.41M | 551.11M | 551.27M | 627.15M | 591.95M | 599.71M | 589.75M |
|
Total Debt (Quarter)
|
| | | 236.46M | 337.25M | 318.02M | 396.50M | 384.49M | 395.36M | 391.66M | 350.18M | 345.65M | 375.73M | 369.48M | 368.74M | 421.22M | 385.64M | 399.65M | 387.01M | 370.48M | 421.07M | 372.47M | 407.22M | 390.82M | 372.22M | 372.56M | 372.91M | 373.28M | 417.06M | 417.35M | 417.63M | 417.89M |
|
Common Equity (Quarter)
|
18.54M | 0.01M | 18.73M | 46.02M | 217.57M | 220.93M | 302.72M | 317.05M | 317.22M | 258.70M | 264.12M | 267.11M | 259.66M | 252.83M | 259.16M | 262.57M | 263.27M | 265.18M | 276.81M | 279.33M | 286.50M | 292.04M | 303.75M | 308.24M | 307.94M | 308.30M | 314.68M | 321.71M | 260.74M | 261.85M | 261.32M | 264.79M |
|
Shareholder's Equity (Quarter)
|
0.01M | 0.01M | 18.73M | 0.01M | 217.57M | 220.93M | 302.72M | 317.05M | 317.22M | 258.70M | 264.12M | 267.11M | 259.66M | 252.83M | 259.16M | 262.57M | 263.27M | 265.18M | 276.81M | 279.33M | 286.50M | 292.04M | 303.75M | 308.24M | 307.94M | 308.30M | 314.68M | 321.71M | 260.74M | 261.85M | 261.32M | 264.79M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 370.14M | 735.45M | 747.68M | 865.36M | 871.37M | 864.01M | 804.17M | 787.52M | 773.76M | 766.02M | 771.51M | 781.97M | 792.66M | 806.12M | 818.64M | 824.47M | 887.49M | 882.07M | 896.28M | 914.01M | 904.52M | 894.77M | 894.71M | 890.79M | 897.99M | 912.88M | 878.79M | 886.03M | 879.54M |
|
Treasury Shares (Quarter)
|
| | | | | | | 5.76M | | | | 3.74M | | 3.52M | 3.52M | 3.07M | 3.35M | 3.03M | 0.06M | 2.35M | 0.76M | 0.34M | 0.20M | 1.33M | 0.04M | 0.17M | 0.58M | 1.00M | 0.30M | 1.31M | 0.59M | 2.18M |
|
Retained Earnings (Quarter)
|
| | | 0.58M | -28.34M | -52.76M | -45.44M | -0.60M | -41.72M | -97.44M | -97.19M | -0.61M | -112.13M | -122.98M | -118.34M | 3.67M | -113.73M | -107.75M | -94.77M | -9.23M | -79.76M | -74.17M | -63.84M | -5.49M | -1.40M | -55.23M | -0.62M | -38.24M | -94.01M | 3.09M | -90.32M | -85.00M |