|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.97M | 84.64M | 82.81M | 94.41M | 94.79M | 90.18M | 77.90M | 81.56M | 73.46M | 74.68M | 66.89M | 65.29M | 62.67M | 57.83M | 46.88M | 55.85M | 54.04M | 54.42M | 48.29M | 49.16M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | | | | 7.31M | | | | 8.36M | | | | 32.18M | | | | 11.02M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.97M | 84.64M | 89.56M | 94.41M | 94.79M | 90.18M | 85.20M | 81.56M | 73.46M | 74.68M | 75.25M | 65.29M | 62.67M | 57.83M | 79.06M | 55.85M | 54.04M | 54.42M | 59.31M | 49.16M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.50M | 175.40M | 204.72M | 229.44M | 252.11M | 247.14M | 238.23M | 211.18M | 173.00M | 146.22M | 136.45M | 119.42M | 108.79M | 111.49M | 112.61M | 115.25M | 115.56M | 104.28M | 94.28M | 84.32M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.61M | 39.33M | 35.44M | 32.31M | 38.19M | 32.55M | 32.57M | 30.10M | 28.71M | 25.24M | 25.49M | 20.01M | 70.12M | 79.83M | 82.65M | 76.09M | 78.28M | 73.48M | 50.60M | 44.54M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.61M | 397.23M | 408.53M | 414.25M | 444.98M | 435.03M | 407.86M | 374.55M | 332.46M | 325.24M | 319.95M | 300.88M | 345.15M | 363.22M | 348.48M | 336.00M | 323.50M | 301.51M | 253.09M | 230.29M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.56M | 223.29M | 221.15M | 216.81M | 210.34M | 199.79M | 169.29M | 165.72M | 159.51M | 155.25M | 123.48M | 122.06M | 77.93M | 78.09M | 75.72M | 74.36M | 74.64M | 72.90M | 30.15M | 28.04M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.80M | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.63M | | | | 8.82M | 8.18M | 7.46M | 6.79M | 6.26M | 5.50M | 4.85M | 4.27M | 0.26M | 0.18M | 0.09M | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.74M | 56.42M | 55.43M | 55.20M | 52.91M | 53.74M | 8.82M | 8.18M | 7.46M | 6.79M | 6.26M | 5.50M | 4.85M | 4.27M | 0.26M | 0.18M | 0.09M | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.03M | 8.43M | 10.88M | 12.58M | 11.65M | 14.67M | 16.25M | 16.70M | 12.46M | 12.09M | 3.06M | 2.84M | 3.39M | 3.54M | 2.91M | 2.70M | 3.10M | 4.07M | 4.01M | 4.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 3.85M | 4.09M | 3.88M | 3.42M | 3.36M | 3.41M | 3.53M | 3.17M | 2.79M | 1.99M | 1.77M | 1.55M | 1.63M | 1.53M | 1.52M | 1.71M | 1.68M | 1.25M | 1.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.86M | 445.22M | 459.13M | 447.53M | 427.83M | 418.35M | 345.12M | 335.94M | 305.31M | 305.76M | 259.91M | 251.99M | 205.93M | 212.14M | 200.56M | 203.37M | 205.62M | 200.14M | 145.35M | 139.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 828.47M | 842.45M | 867.65M | 861.78M | 872.80M | 853.38M | 752.98M | 710.48M | 637.77M | 631.00M | 579.86M | 552.87M | 551.08M | 575.35M | 549.04M | 539.37M | 529.12M | 501.65M | 398.44M | 370.13M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.84M | 68.36M | 81.37M | 80.80M | 96.30M | 84.50M | 62.19M | 48.84M | 41.92M | 42.98M | 42.85M | 34.74M | 37.02M | 45.45M | 52.84M | 51.96M | 53.51M | 48.55M | 37.78M | 34.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.84M | 68.36M | 81.37M | 80.80M | 96.30M | 84.50M | 62.19M | 48.84M | 41.92M | 42.98M | 42.85M | 34.74M | 37.02M | 45.45M | 52.84M | 51.96M | 53.51M | 48.55M | 37.78M | 34.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.77M | | | | 22.74M | | | | 23.93M | | | | 24.34M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.34M | | | | 26.92M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.42M | 162.75M | 183.29M | 169.60M | 190.65M | 191.84M | 164.98M | 139.09M | 122.09M | 121.48M | 121.22M | 107.90M | 119.17M | 142.59M | 151.69M | 151.61M | 148.87M | 145.54M | 138.17M | 135.28M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.32M | | | | 124.35M | | | | 114.15M | | | | 107.31M | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 5.42M | 5.50M | 5.26M | 4.74M | 4.67M | 4.75M | 4.76M | 4.39M | 3.84M | 3.06M | 3.09M | 2.94M | 3.04M | 2.98M | 2.97M | 3.62M | 3.26M | 2.89M | 2.42M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11M | 7.11M | 7.87M | 8.21M | 7.98M | 7.98M | 7.90M | 8.02M | 7.95M | 8.07M | 7.79M | 8.00M | 7.80M | 3.75M | 2.20M | 2.20M | 2.20M | 1.92M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | 5.75M | 4.99M | 4.81M | 4.42M | 4.52M | 4.29M | 3.21M | 3.15M | 3.05M | 3.01M | 2.93M | 2.87M | 2.81M | 2.44M | 2.39M | 2.34M | 2.21M | 2.17M | 2.06M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.98M | 129.79M | 143.32M | 136.29M | 124.28M | 122.37M | 124.35M | 117.69M | 117.41M | 115.01M | 114.15M | 108.03M | 105.19M | 110.13M | 107.31M | 109.90M | 114.54M | 110.70M | 106.38M | 102.67M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.77M | | | 25.54M | | 0.06M | 0.12M | 0.08M | 52.21M | 0.24M | 0.26M | 20.14M | 41.08M | 58.52M | -0.05M | 13.84M | | | | 17.08M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.95M | 171.69M | 182.19M | 181.10M | 166.96M | 160.63M | 159.05M | 147.08M | 144.03M | 139.77M | 135.78M | 128.75M | 124.46M | 128.41M | 123.57M | 126.33M | 131.40M | 126.45M | 121.06M | 116.54M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.48M | 341.55M | 373.36M | 358.91M | 365.58M | 360.45M | 331.94M | 294.19M | 274.06M | 269.32M | 264.80M | 244.64M | 251.44M | 274.76M | 277.46M | 280.14M | 282.47M | 273.91M | 259.23M | 251.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.10M | | | | 147.09M | | | | 138.08M | | | | 131.65M | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.99M | 500.90M | 494.30M | 502.87M | 507.22M | 492.93M | 421.05M | 416.29M | 363.71M | 361.68M | 315.06M | 308.23M | 299.65M | 300.60M | 271.58M | 259.23M | 246.65M | 227.74M | 139.21M | 118.31M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 828.47M | 842.45M | 867.65M | 861.78M | 872.80M | 853.38M | 752.98M | 710.48M | 637.77M | 631.00M | 579.86M | 552.87M | 551.08M | 575.35M | 549.04M | 539.37M | 529.12M | 501.65M | 398.44M | 370.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.25M | 385.12M | 377.72M | 383.89M | 394.97M | 385.82M | 311.84M | 307.93M | 255.32M | 254.29M | 203.65M | 198.56M | 189.38M | 185.16M | 164.60M | 151.61M | 132.85M | 114.97M | 27.03M | 5.93M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |