|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | 22.19M | 8.41M | 7.14M | 4.46M | 59.26M | 68.67M | 54.58M | 7.82M | 7.39M | 2.29M | 2.95M | 1.28M | 35.20M | 35.62M | 11.24M | 0.14M | 2.69M | 4.95M | 11.24M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | 22.19M | 8.41M | 7.14M | 4.46M | 59.26M | 68.67M | 54.58M | 7.82M | 7.39M | 2.29M | 2.95M | 1.28M | 35.20M | 35.62M | 11.24M | 0.14M | 2.69M | 4.95M | 11.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.33M | 131.56M | 142.40M | 0.03M | 0.08M | 0.11M | 119.80M | 0.13M | 143.40M | 0.02M | 142.50M | 0.08M | 145.06M | 0.02M | 141.63M | 141.06M | 152.36M | 0.00M | 0.01M | 0.01M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.46M | 61.37M | 8.79M | 7.47M | 6.07M | 4.62M | 3.80M | 3.50M | 3.85M | 4.38M | 4.37M | 6.02M | 4.78M | 4.43M | 4.00M | 4.03M | 4.78M | 4.81M | 10.21M | 6.73M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.78M | 192.93M | 151.19M | 7.50M | 6.15M | 4.73M | 123.60M | 3.62M | 147.25M | 4.40M | 146.87M | 6.10M | 149.84M | 4.45M | 145.63M | 145.08M | 157.14M | 4.81M | 10.23M | 6.74M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 3.66M | 3.32M | 3.73M | 3.96M | 3.72M | 3.52M | 3.31M | 4.12M | 4.86M | 4.85M | 5.13M | 5.61M | 6.11M | 5.65M | 5.50M | 5.39M | 6.14M | 6.34M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18M | 10.30M | | 0.07M | 0.17M | 0.13M | 0.37M | 13.26M | 21.34M | 17.10M | 17.88M | 13.56M | 24.19M | 21.05M | 19.98M | 14.71M | 24.14M | 0.30M | 0.24M | 0.19M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.88M | 239.19M | 188.53M | 168.97M | 172.99M | 213.28M | 222.66M | 204.99M | 198.95M | 202.51M | 185.94M | 180.44M | 201.79M | 214.75M | 213.85M | 179.77M | 196.60M | 194.57M | 232.82M | 211.13M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.35M | 350.35M | 346.48M | 345.17M | 357.64M | 372.94M | 407.74M | 388.52M | 430.28M | 443.92M | 514.65M | 502.99M | 532.88M | 537.19M | 524.81M | 521.91M | 523.41M | 542.09M | 477.17M | 456.67M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.20M | | | | 54.73M | | | | 66.33M | | | | 77.41M | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.50M | 42.52M | 42.50M | 29.50M | 15.70M | 58.20M | 58.20M | 58.22M | 10.70M | 73.20M | 4.90M | 80.30M | 78.90M | 78.90M | 78.94M | 78.94M | 78.94M | 78.94M | 80.50M | 80.44M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 34.00M | 32.60M | 19.89M | 64.60M | 64.60M | 64.60M | 64.60M | 117.47M | 123.56M | 123.56M | 97.24M | 94.87M | 123.56M | 90.13M | 133.96M | 134.76M | 11.20M | 149.81M | 102.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.50M | 76.52M | 75.10M | 49.39M | 80.30M | 122.80M | 122.80M | 122.82M | 128.17M | 196.76M | 128.46M | 177.54M | 173.77M | 202.46M | 169.07M | 212.90M | 213.70M | 90.14M | 230.31M | 183.05M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.49M | | | | 52.78M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.27M | 1.27M | 1.02M | 60.48M | 61.89M | 58.84M | 65.10M | 0.93M | 0.46M | 0.41M | 0.36M | 0.31M | 0.26M | 86.47M | | | | 97.43M | 101.95M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.86M | 464.76M | 313.27M | 491.10M | 528.03M | 543.44M | 418.66M | 559.87M | 671.56M | 689.65M | 518.87M | 762.99M | 793.20M | 794.90M | 575.79M | 800.20M | 812.50M | 830.63M | 585.47M | 805.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.74M | 703.95M | 651.66M | 660.07M | 701.02M | 756.72M | 796.64M | 764.86M | 870.51M | 892.16M | 954.44M | 943.43M | 994.99M | 1,009.64M | 997.57M | 979.97M | 1,009.09M | 1,025.20M | 1,045.55M | 1,016.83M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.97M | 25.09M | 29.91M | 27.85M | 36.58M | 33.41M | 33.90M | 28.29M | 33.80M | 34.20M | 33.16M | 31.61M | 31.58M | 31.64M | 31.94M | 31.90M | 34.99M | 32.62M | 45.48M | 50.35M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 0.77M | | 0.92M | 1.19M | | | | 1.72M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.97M | 25.09M | 29.91M | 27.85M | 36.58M | 33.41M | 33.90M | 28.29M | 35.89M | 34.97M | 33.16M | 32.52M | 32.77M | 31.64M | 31.94M | 31.90M | 36.71M | 32.62M | 45.48M | 50.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.55M | 71.26M | 38.00M | 39.16M | 44.40M | 60.07M | 24.60M | 53.28M | 57.48M | 67.80M | 25.90M | 49.19M | 50.38M | 55.72M | 51.30M | 47.27M | 56.04M | 59.62M | 56.00M | 52.03M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.65M | 0.59M | 21.21M | 20.15M | 21.54M | 21.73M | 21.06M | 20.70M | 17.83M | 22.30M | 17.69M | 20.84M | 22.23M | 22.21M | 22.70M | 23.21M | 24.19M | 24.40M | 25.46M | 25.71M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | 8.39M | 5.72M | 4.61M | 10.40M | 15.80M | 18.90M | 21.37M | 26.46M | 30.93M | 47.65M | 60.96M | 70.74M | 73.10M | 64.21M | 50.54M | 51.16M | 63.72M | 64.00M | 52.15M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 7.50M | 6.85M | 7.57M | 15.27M | 15.13M | 5.33M | 1.97M | 2.12M | 0.76M | 11.95M | 0.92M | 0.96M | 10.98M | 10.35M | 10.60M | 10.80M | 11.27M | 12.18M | 12.55M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.42M | 207.68M | 142.75M | 130.03M | 150.44M | 160.77M | 156.12M | 139.04M | 154.04M | 171.35M | 170.29M | 173.40M | 187.68M | 194.65M | 181.28M | 164.30M | 179.93M | 192.44M | 209.98M | 202.17M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.75M | 5.75M | 3.97M | 2.41M | 2.23M | 0.89M | 0.43M | 0.43M | 3.27M | 5.51M | 5.30M | 5.80M | 5.57M | 5.35M | 3.19M | 2.99M | 2.55M | 2.57M | 2.35M | 2.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.70M | 22.02M | 20.35M | 43.17M | 48.05M | 69.56M | 90.37M | 95.79M | 163.19M | 153.64M | 196.89M | 187.40M | 197.35M | 192.46M | 187.09M | 182.35M | 214.10M | 203.91M | 234.05M | 201.39M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 4.40M | 4.10M | 3.90M | 3.70M | 1.83M | 1.64M | 1.44M | 1.24M | 1.03M | 0.83M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.50M | 77.90M | 84.66M | 86.01M | 85.86M | 89.54M | 98.72M | 95.80M | 98.70M | 102.70M | 116.09M | 110.20M | 119.90M | 118.80M | 117.65M | 114.41M | 114.10M | 122.20M | 119.72M | 120.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.77M | 24.52M | 21.55M | 32.59M | 44.88M | 43.47M | 46.43M | 53.27M | 53.52M | 35.49M | 30.89M | 36.29M | 32.04M | 33.61M | 31.30M | 41.52M | 29.19M | 38.08M | 25.27M | 35.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48M | 8.33M | 2.15M | 0.84M | 8.91M | 7.71M | 7.49M | 2.04M | 12.20M | 14.08M | 14.17M | 12.37M | 12.61M | 12.51M | 18.75M | 13.49M | 13.89M | 13.66M | 13.82M | 9.49M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.73M | 365.73M | 201.62M | 300.35M | 336.07M | 368.89M | 294.22M | 391.65M | 478.64M | 484.06M | 347.12M | 523.81M | 563.00M | 565.58M | 378.93M | 522.84M | 578.33M | 587.83M | 387.23M | 599.73M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.20M | 374.06M | 301.96M | 301.19M | 344.99M | 376.60M | 419.52M | 393.69M | 490.84M | 498.13M | 551.02M | 536.18M | 575.61M | 578.09M | 559.23M | 536.33M | 592.22M | 601.48M | 641.55M | 609.22M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 30.41M | 26.07M | 47.77M | 58.46M | 85.36M | 109.26M | 117.16M | 189.66M | 184.57M | 244.54M | 248.36M | 268.08M | 265.56M | 251.29M | 232.89M | 265.26M | 267.63M | 298.05M | 253.54M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.54M | 329.89M | 349.70M | 358.88M | 356.03M | 380.11M | 377.13M | 371.16M | 379.66M | 394.02M | 403.42M | 407.25M | 419.37M | 431.55M | 438.34M | 443.64M | 416.87M | 423.72M | 404.00M | 407.61M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.54M | 329.89M | 349.70M | 358.88M | 356.03M | 380.11M | 377.13M | 371.16M | 379.66M | 394.02M | 403.42M | 407.25M | 419.37M | 431.55M | 438.34M | 443.64M | 416.87M | 423.72M | 404.00M | 407.61M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.74M | 703.95M | 651.66M | 660.07M | 701.02M | 756.72M | 796.64M | 764.86M | 870.51M | 892.16M | 954.44M | 943.43M | 994.99M | 1,009.64M | 997.57M | 979.97M | 1,009.09M | 1,025.20M | 1,045.55M | 1,016.83M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.76M | 1.12M | 2.31M | 0.70M | 4.55M | 0.98M | 5.44M | 5.53M | 5.53M | 0.47M | 5.36M | 5.30M | 5.30M | | | 1.55M | 1.60M | 1.49M | 1.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | 207.34M | -1.31M | -0.30M | 269.75M | 319.06M | 329.47M | 0.68M | 1.04M | 1.45M | 0.82M | 1.08M | 1.11M | 403.78M | 1.03M | 0.78M | 290.88M | 298.22M | 0.61M | 280.87M |