|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | 32.43M | 32.48M | 56.68M | 57.31M | 28.77M | 58.11M | 41.46M | 31.08M | 46.12M | 47.83M | 31.33M | 32.38M | 31.99M | 16.74M | 14.79M | 16.85M | 15.20M | 17.90M | 17.94M | 18.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | 1.36M | 3.47M | 2.14M | 1.48M | 101.66 | 3.51M | 4.53M | 1.48M | 114.00 | 4.28M | 1.31M | 5.58M | 5.43M | 1.40M | 1.71M | 1.80M | 1.43M | 1.04M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | 32.43M | 32.48M | 58.04M | 60.79M | 30.91M | 59.59M | 41.46M | 34.59M | 50.65M | 49.31M | 31.33M | 36.66M | 33.30M | 22.33M | 20.22M | 18.25M | 16.91M | 19.71M | 19.37M | 19.74M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | 35.96M | 36.87M | 58.46M | 60.32M | 49.36M | 64.82M | 65.95M | 74.82M | 61.13M | 70.61M | 62.97M | 63.52M | 56.51M | 57.59M | 57.45M | 63.96M | 83.88M | 67.81M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | 0.24M | 341.38 | 0.32M | 0.01M | 0.77M | 643.19 | 0.00M | 0.00M | 0.70M | 0.01M | 0.03M | 0.13M | 0.26M | 881.30 | | 966.24 | 0.75M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | 36.20M | 36.87M | 58.78M | 60.33M | 50.13M | 64.82M | 65.95M | 74.82M | 61.83M | 70.62M | 63.00M | 63.64M | 56.77M | 57.59M | 57.45M | 63.96M | 84.62M | 67.81M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | 98.64M | | | | 101.64M | | | | 113.10M | | | | 94.13M | |
|
Inventory (Quarter)
|
| | | | | | | | | | -9.70M | 3.35M | 62.04M | 81.46M | 126.29M | -6.06M | 107.89M | 98.90M | 5.71M | -3.25M | 115.74M | 9.59M | 120.02M | -24.89M | 124.94M | -1.17M | 121.16M | 10.99M | 109.12M | 118.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | 1.72M | 4.91M | 7.49M | 5.89M | 2.67M | 6.06M | 7.17M | 7.57M | 4.42M | 7.89M | 7.98M | 5.31M | 4.37M | 8.28M | 9.80M | 9.34M | 5.01M | 12.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | 161.71M | 160.69M | 246.43M | 236.34M | 221.37M | 222.85M | 249.98M | 256.22M | 227.45M | 230.94M | 232.03M | 249.73M | 226.34M | 235.56M | 238.04M | 235.87M | 215.47M | 238.94M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | 51.66M | | | | 56.34M | | | | 63.31M | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | 13.03M | 53.26M | 92.36M | 89.76M | 5.60M | 157.22M | 164.10M | 168.77M | 165.89M | 170.20M | 169.88M | 112.28M | 89.85M | 86.47M | 89.30M | 91.95M | 93.81M | 96.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | -1.20M | -1.30M | 0.02M | 0.07M | 0.06M | -232.36M | 0.06M | 0.07M | 0.07M | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | 17.90M | 17.25M | 154.14M | 156.18M | 81.31M | 85.74M | 90.46M | 93.81M | 91.18M | 94.23M | 93.08M | 84.66M | 79.78M | 78.32M | 81.99M | 85.87M | 87.40M | 91.09M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | 12.20M | 18.36M | 33.50M | 32.93M | -2.30M | 91.96M | 95.67M | 98.04M | 94.05M | 95.90M | 93.73M | 84.20M | 78.31M | 75.87M | 78.44M | 81.25M | 82.17M | 84.86M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | 30.10M | 35.61M | 187.64M | 189.10M | 79.02M | 177.70M | 186.13M | 191.86M | 185.23M | 190.13M | 186.81M | 168.86M | 158.10M | 154.20M | 160.42M | 167.13M | 169.57M | 175.96M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | 3.90M | 3.95M | 15.12M | 14.97M | 16.22M | 44.61M | 47.37M | 45.93M | 30.09M | 41.09M | 45.57M | 30.29M | 26.19M | 25.71M | 26.91M | 28.19M | 24.75M | 27.70M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 0.21M | 2.74M | 25.11M | 27.30M | 2.44M | 10.34M | 9.22M | 10.42M | 3.06M | 9.68M | 7.05M | 22.33M | 0.72M | 4.64M | 7.54M | 6.34M | 0.78M | 5.46M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 88.39M | 89.99M | 308.90M | 306.45M | 354.67M | 369.61M | 391.46M | 406.36M | 404.88M | 409.51M | 408.99M | 325.13M | 295.03M | 286.09M | 293.96M | 306.28M | 308.64M | 317.62M |
|
Assets (Quarter)
|
| | | | | | | | | | | | 250.10M | 250.69M | 555.34M | 542.79M | 576.03M | 592.45M | 641.44M | 662.58M | 632.33M | 640.45M | 641.02M | 574.86M | 521.37M | 521.65M | 532.00M | 542.14M | 524.11M | 556.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | 95.74M | 90.23M | 76.51M | 67.35M | 69.73M | 74.10M | 97.35M | 114.03M | 102.03M | 98.41M | 113.42M | 125.57M | 107.56M | 98.52M | 93.53M | 92.90M | 98.00M | 117.15M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | 1.36M | 5.22M | 33.97M | 31.78M | 11.71M | 40.81M | 42.65M | 35.19M | 29.00M | 31.76M | | | 57.66M | | | | 55.97M | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | 97.10M | 95.45M | 110.48M | 99.13M | 81.44M | 114.92M | 140.00M | 149.22M | 131.03M | 130.17M | 113.42M | 125.57M | 165.22M | 98.52M | 93.53M | 92.90M | 153.97M | 117.15M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | -0.04M | 0.61M | 7.69M | 0.59M | -1.95M | 19.46M | 15.53M | 1.48M | -3.27M | -1.80M | 17.50M | 1.79M | -4.97M | 21.71M | 18.99M | 17.77M | 18.65M | -2.22M | 18.76M | 1.98M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | 1.36M | | | | 11.71M | | | | 29.00M | | | | 57.66M | | | | 55.97M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | 0.29M | 0.52M | 5.70M | 5.11M | 4.34M | 9.90M | 15.92M | 15.52M | 7.01M | 14.25M | 13.42M | 11.33M | 5.50M | 10.50M | 10.24M | 10.36M | 7.36M | 11.18M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | 0.25M | 0.80M | 4.71M | 2.55M | 4.40M | 8.33M | 5.60M | 2.31M | 2.46M | -2.18M | 1.64M | 0.87M | -1.50M | 2.36M | 3.55M | -1.47M | 3.11M | -0.89M | 1.24M | -3.86M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | 118.17M | 115.51M | 191.30M | 188.57M | 158.75M | 202.43M | 232.30M | 238.74M | 218.43M | 221.10M | 224.87M | 234.00M | 237.62M | 256.55M | 254.85M | 254.15M | 234.12M | 258.18M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | 75.32M | 71.49M | 72.33M | 295.08M | 292.25M | 300.82M | 264.07M | 264.95M | 278.20M | 263.49M | 267.37M | 259.26M | 229.41M | 182.98M | 172.48M | 174.33M | 174.05M | 168.45M | 166.49M |
|
Pension (Quarter)
|
| | | | | | | | | | | | 0.10M | | | | 7.82M | | | | 7.25M | | | | 6.40M | | | | 8.09M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | -1.88M | | | | -26.15M | | | | 44.64M | | | | 24.69M | | | | 27.05M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | 0.86M | | | | 14.84M | | | | 22.16M | | | | 11.69M | | | | 19.49M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 192.81M | 192.42M | 502.85M | 497.57M | 520.26M | 529.10M | 569.29M | 587.88M | 548.05M | 551.51M | 550.90M | 512.43M | 463.38M | 470.22M | 471.82M | 472.79M | 450.91M | 472.09M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 74.04M | 76.90M | 311.55M | 309.01M | 361.51M | 326.67M | 336.99M | 349.14M | 330.52M | 330.41M | 326.03M | 278.43M | 225.76M | 213.67M | 216.97M | 218.64M | 215.72M | 213.91M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | 192.21M | 192.42M | 502.85M | 497.57M | 520.26M | 529.10M | 569.29M | 587.88M | 548.95M | 551.51M | 550.90M | 512.43M | 463.38M | 470.22M | 471.82M | 472.79M | 449.84M | 472.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | 75.32M | 72.85M | 72.33M | 295.08M | 292.25M | 312.53M | 264.07M | 264.95M | 278.20M | 292.49M | 267.37M | 259.26M | 229.41M | 240.64M | 172.48M | 174.33M | 174.05M | 224.42M | 166.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | 57.89M | 58.27M | 52.49M | 45.22M | 55.77M | 63.36M | 72.15M | 74.70M | 83.47M | 88.94M | 90.12M | 62.43M | 58.07M | 51.43M | 60.17M | 69.35M | 74.28M | 84.47M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | 57.89M | | | | 55.77M | | | | 83.38M | | | | 58.07M | | | | 74.38M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | 250.10M | 250.69M | 555.34M | 542.79M | 576.03M | 592.45M | 641.44M | 662.58M | 632.33M | 640.45M | 641.02M | 574.86M | 521.37M | 521.65M | 532.00M | 542.14M | 524.11M | 556.56M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | 0.03M | | | | 0.38M | 0.19M | | | 67.19M | -1.07M | -1.41M | -1.67M | -1.20M | -1.84M | -2.10M | -2.00M | 60.22M | 0.30M |