|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 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 |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 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 |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.68M | 131.56M | 142.36M | 135.61M | 141.21M | 132.66M | 119.80M | 0.13M | 0.09M | 154.19M | 142.50M | 143.97M | 0.13M | 135.08M | 141.60M | 141.06M | 152.36M | 150.36M | 151.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 47.46M | 61.37M | 0.90M | | 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 |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | 48.14M | 192.93M | 143.26M | 135.61M | 147.28M | 137.28M | 123.60M | 3.62M | 3.94M | 158.56M | 146.87M | 150.00M | 4.90M | 139.51M | 145.60M | 145.08M | 157.14M | 155.16M | 162.01M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.07M | | | 12.54M | 9.48M | 10.09M | 0.13M | 15.75M | 13.26M | 21.34M | 0.53M | 0.53M | 13.56M | 24.19M | 0.43M | 0.34M | 0.32M | 0.32M | 0.30M | 21.66M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.40M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.51M | 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 | 512.68M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.20M | | | | 54.73M | | | | 66.33M | | | | 77.41M | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.52M | 42.52M | 42.50M | 42.50M | 29.50M | 15.70M | 58.22M | 58.20M | 58.22M | 10.70M | 73.15M | 4.90M | 80.30M | 78.90M | 78.90M | 78.94M | 78.94M | 78.94M | 78.94M | 80.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.37M | 22.21M | 34.00M | 32.60M | 32.60M | 50.41M | 49.29M | 48.17M | 64.60M | 117.47M | 101.99M | 99.61M | 123.56M | 123.56M | 92.50M | 123.56M | 10.40M | 11.20M | 93.56M | 149.81M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.88M | 64.73M | 76.50M | 75.10M | 62.10M | 66.11M | 107.51M | 106.37M | 122.82M | 128.17M | 175.14M | 104.52M | 203.86M | 202.46M | 171.40M | 202.50M | 89.34M | 90.14M | 172.50M | 230.29M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.49M | | | | 52.78M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 45.51M | 49.55M | 1.27M | 1.02M | 1.27M | 1.10M | 58.84M | 65.10M | 73.29M | 70.13M | 0.41M | 82.10M | 0.31M | 86.01M | 86.47M | | | 94.48M | 97.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.51M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 647.91M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.42M | 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 |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | | | | | | 2.10M | 0.77M | | 0.92M | 1.19M | | | | 1.72M | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.20M | 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 |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.65M | 51.55M | 71.26M | 38.00M | 39.16M | 44.40M | 60.07M | 58.76M | 53.28M | 57.48M | 67.80M | 59.10M | 49.19M | 50.38M | 55.72M | 26.90M | 47.27M | 56.04M | 59.62M | 62.01M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.61M | 78.00M | 21.21M | 20.15M | | 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 |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 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 |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 16.59M | 7.50M | 6.85M | 13.15M | 15.27M | 15.13M | 5.33M | 1.97M | 2.12M | 14.60M | 0.78M | 0.92M | 10.61M | 0.98M | 0.75M | 10.60M | 10.80M | 11.27M | 0.84M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.12M | 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 |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66M | 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 |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.80M | 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 |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 0.82M | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.19M | 73.50M | 77.90M | 84.66M | 84.70M | 85.86M | 89.54M | 98.72M | 95.80M | 99.62M | 103.20M | 116.09M | 110.54M | 119.90M | 118.80M | 117.65M | 114.40M | 114.06M | 122.20M | 172.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.53M | 32.37M | 41.37M | 21.55M | 19.44M | 44.88M | 28.34M | 46.43M | 39.84M | 53.52M | 35.49M | 30.89M | 36.29M | 42.66M | 44.59M | 31.30M | 30.92M | 39.98M | 26.82M | 25.27M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05M | 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 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.20M | 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 |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.25M | 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 |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.87M | 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 |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.66M | 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 |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.66M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 647.91M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.77M | 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 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.47M | -1.61M | 207.34M | -1.31M | 246.20M | 0.35M | 319.06M | 329.47M | 344.64M | 1.04M | 367.56M | 378.92M | 381.45M | 1.11M | 0.58M | 1.03M | 0.78M | 290.88M | 0.60M | 0.61M |