|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | 61.70M | 40.96M | 33.14M | 27.14M | 46.94M | 33.37M | 41.95M | 28.55M | 31.64M | 24.47M | 24.36M | 18.21M | 17.07M | 19.80M | 22.55M | 19.20M | 0.17M | 17.94M | 29.85M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | 1.48M | 4.10M | 2.47M | 1.72M | 115.11 | 3.77M | 4.61M | 1.45M | 61.73M | 4.18M | 1.30M | 6.07M | 6.26M | 1.65M | 1.92M | 1.93M | 1.51M | 1.05M | 0.27M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | 63.18M | 45.06M | 35.60M | 28.86M | 46.94M | 37.14M | 46.56M | 30.01M | 93.37M | 28.65M | 25.66M | 24.28M | 23.33M | 21.45M | 24.47M | 21.13M | 1.68M | 18.99M | 30.12M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | 39.14M | 43.52M | 67.34M | 70.21M | 62.90M | 69.60M | 67.12M | 73.43M | 61.72M | 68.99M | 62.29M | 69.07M | 65.21M | 67.69M | 64.52M | 68.58M | 88.36M | 68.54M | 85.08M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | 0.26M | 402.88 | 0.37M | 0.01M | 0.87M | 690.65 | 0.00M | 0.00M | 0.71M | 0.01M | 0.03M | 0.14M | 0.30M | 0.00M | | 0.00M | 0.79M | | 0.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | 39.40M | 43.52M | 67.71M | 70.23M | 63.77M | 69.60M | 67.13M | 73.43M | 62.43M | 69.00M | 62.32M | 69.21M | 28.32M | 67.69M | 64.52M | 68.58M | 89.14M | 68.54M | 85.08M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | 111.69M | | | | 102.63M | | | | 130.51M | | | | 99.16M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | 67.52M | 96.14M | 145.47M | 139.08M | 122.17M | 106.20M | 116.36M | 125.35M | 116.87M | 107.70M | 118.72M | 144.14M | 144.18M | 145.56M | 136.07M | 132.40M | 114.95M | 119.26M | 153.23M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | 4.30M | 5.80M | 8.63M | 6.86M | 3.03M | 6.51M | 7.30M | 7.43M | 13.28M | 7.71M | 7.90M | 5.77M | 8.48M | 9.73M | 11.01M | 10.02M | 6.09M | 12.75M | 25.74M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | 176.02M | 189.64M | 283.87M | 275.09M | 250.65M | 239.29M | 254.43M | 251.46M | 229.67M | 225.64M | 229.51M | 271.58M | 261.19M | 276.90M | 267.32M | 252.89M | 224.68M | 241.51M | 318.64M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | 56.22M | | | | 63.80M | | | | 63.93M | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | 5.11M | 62.86M | 106.38M | 104.48M | 183.61M | 168.82M | 167.02M | 165.64M | 167.50M | 166.30M | 168.04M | 122.10M | 340.46M | 101.64M | 100.28M | 98.59M | 98.82M | 97.33M | 119.25M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | -1.37M | 0.03M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | 19.48M | 20.36M | 177.55M | 181.78M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 92.07M | 91.63M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | 3.36M | 21.67M | 38.59M | 38.33M | -0.29M | 98.74M | 97.37M | 96.22M | 94.96M | 93.70M | 92.71M | 91.56M | 90.37M | 89.19M | 88.08M | 87.12M | 86.55M | 85.77M | 259.53M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | 22.84M | 42.02M | 216.14M | 220.11M | 91.78M | 190.81M | 189.44M | 188.29M | 187.03M | 185.77M | 184.78M | 183.63M | 182.44M | 181.26M | 180.15M | 179.19M | 178.62M | 177.84M | 351.17M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | 4.25M | 4.66M | 17.42M | 17.42M | 18.37M | 47.90M | 48.21M | 45.07M | 30.38M | 40.15M | 45.07M | 32.94M | 30.22M | 30.22M | 30.22M | 30.22M | 26.07M | 28.00M | 37.36M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 0.22M | 3.23M | 28.92M | 31.78M | 2.76M | 11.11M | 9.39M | 10.23M | 3.09M | 9.45M | 6.98M | 24.28M | 0.83M | 5.45M | 8.47M | 6.80M | 0.82M | 5.51M | 7.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 96.20M | 106.21M | 355.82M | 356.70M | 401.59M | 396.88M | 398.43M | 398.81M | 408.41M | 400.13M | 404.55M | 353.57M | 340.46M | 336.30M | 330.11M | 328.38M | 325.26M | 321.03M | 533.48M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | 272.22M | 295.85M | 639.69M | 631.78M | 652.24M | 636.17M | 652.86M | 650.27M | 638.49M | 625.77M | 634.06M | 625.15M | 601.66M | 613.20M | 597.43M | 581.27M | 552.11M | 562.54M | 852.11M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | 104.21M | 106.48M | 88.13M | 78.39M | 78.95M | 79.57M | 99.08M | 111.91M | 103.02M | 96.15M | 112.18M | 136.55M | 124.13M | 115.81M | 105.03M | 99.61M | 103.24M | 118.41M | 133.05M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | 1.48M | 6.16M | 39.13M | 36.99M | 13.26M | 43.82M | 43.41M | 34.54M | 29.28M | 31.03M | 33.93M | 35.58M | 66.54M | 104.66M | 101.26M | 95.65M | 58.96M | 65.90M | 50.79M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | 105.68M | 112.64M | 127.26M | 115.38M | 92.21M | 123.40M | 142.49M | 146.45M | 132.30M | 127.18M | 146.11M | 172.13M | 190.66M | 220.48M | 206.29M | 195.26M | 162.20M | 184.31M | 183.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 0.64M | 8.37M | 11.50M | 19.19M | 22.65M | 7.79M | 16.17M | 20.55M | 22.54M | 17.67M | 17.01M | 20.63M | 23.61M | 8.01M | 20.88M | 20.94M | 21.19M | 8.43M | 20.19M | 33.86M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | 1.48M | | | | 13.26M | | | | 29.28M | | | | 66.54M | | | | 58.96M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | 0.32M | 0.61M | 6.57M | 5.94M | 4.92M | 10.63M | 16.20M | 15.23M | 7.08M | 13.93M | 13.28M | 12.32M | 6.35M | 12.34M | 11.50M | 11.11M | 7.75M | 11.30M | 12.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | 5.13M | 3.01M | 5.07M | 9.69M | 5.13M | 7.61M | 7.64M | 2.99M | 6.78M | 7.66M | 5.33M | 2.57M | 4.10M | 2.37M | 3.49M | 3.15M | 5.41M | 1.50M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 128.62M | 136.32M | 220.36M | 219.48M | 179.75M | 217.36M | 236.43M | 234.30M | 220.55M | 216.04M | 222.43M | 254.47M | 274.22M | 301.57M | 286.20M | 272.49M | 246.63M | 260.95M | 287.89M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | 77.82M | 85.36M | 339.90M | 340.17M | 340.62M | 283.56M | 269.67M | 273.03M | 266.05M | 261.25M | 256.44M | 249.48M | 211.16M | 202.75M | 195.77M | 186.61M | 177.45M | 168.27M | 373.09M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | 0.11M | 0.13M | 12.92M | 13.12M | 8.86M | 8.68M | 8.91M | 9.32M | 7.32M | 7.52M | 7.69M | 8.04M | 7.38M | 7.59M | 7.89M | 8.20M | 8.52M | 8.63M | 19.05M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | 0.77M | 0.09M | 0.07M | 0.04M | 0.07M | 0.08M | -0.10M | -0.11M | -0.09M | -0.09M | -0.09M | -0.09M | -0.10M | -0.14M | -0.17M | -0.20M | -0.10M | -0.10M | -0.10M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | -2.05M | | | | -29.61M | | | | 45.07M | | | | 28.50M | | | | 28.50M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | 0.94M | | | | 16.80M | | | | 15.29M | | | | 13.49M | | | | 20.53M | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 209.21M | 227.08M | 579.23M | 579.15M | 589.09M | 568.14M | 579.42M | 576.96M | 553.39M | 538.87M | 544.91M | 557.25M | 534.74M | 552.74M | 529.85M | 506.91M | 475.00M | 477.16M | 721.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 80.59M | 90.76M | 358.87M | 359.67M | 409.34M | 350.77M | 342.99M | 342.66M | 333.74M | 322.84M | 322.48M | 302.78M | 260.53M | 251.17M | 243.66M | 234.42M | 227.24M | 216.21M | 433.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | 209.21M | 295.85M | 639.69M | 631.78M | 589.09M | 636.17M | 652.86M | 650.27M | 554.29M | 625.77M | 634.06M | 625.15M | 534.74M | 613.20M | 597.43M | 581.27M | 473.87M | 562.54M | 852.11M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | 79.29M | 85.36M | 339.90M | 340.17M | 353.88M | 283.56M | 269.67M | 273.03M | 295.33M | 261.25M | 256.44M | 249.48M | 277.69M | 202.75M | 195.77M | 186.61M | 236.41M | 168.27M | 373.09M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | 63.01M | 68.77M | 60.46M | 52.63M | 63.15M | 68.03M | 73.44M | 73.31M | 84.29M | 86.90M | 89.15M | 67.89M | 67.01M | 60.46M | 67.57M | 74.36M | 78.24M | 85.38M | 130.25M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | 272.22M | 295.85M | 639.69M | 631.78M | 652.24M | 636.17M | 652.86M | 650.27M | 638.49M | 625.77M | 634.06M | 625.15M | 601.66M | 613.20M | 597.43M | 581.27M | 552.11M | 562.54M | 852.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | 44.99M | | | | 0.43M | 0.20M | | | -1.10M | -1.04M | -1.40M | -1.81M | 51.36M | -2.16M | -2.36M | -2.14M | -2.13M | 0.30M | -0.44M |