|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 4.86M | 4.29M | 2.73M | 13.81M | 14.95M | 7.97M | 10.96M | 7.71M | 4.18M | 3.75M | 9.67M | 5.11M | 7.32M | 5.38M | 2.11M | 1.44M | 6.91M | 10.89M | 9.91M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 4.86M | 4.29M | 2.73M | 13.81M | 14.95M | 7.97M | 10.96M | 7.71M | 4.18M | 3.75M | 9.67M | 5.11M | 7.32M | 5.38M | 2.11M | 1.44M | 6.91M | 10.89M | 9.91M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.07M | 18.42M | 15.38M | 20.35M | 43.94M | 53.35M | | 60.54M | | | 28.44M | | | | | 54.90M | | | | 306.29M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.07M | 18.42M | 15.38M | 20.35M | 43.94M | 53.35M | | 60.54M | | | 28.44M | | | | | 54.90M | | | | 306.29M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 2.20M | 2.40M | 1.78M | 3.70M | 2.50M | 1.48M | 2.66M | 3.08M | 4.14M | 2.26M | 1.66M | 1.76M | 4.63M | 5.43M | 8.66M | 17.14M | 18.64M | 17.91M | 20.97M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.08M | 0.95M | 1.47M | 2.26M | 2.42M | 2.46M | 2.77M | 1.40M | 0.96M | 0.68M | 0.61M | 1.15M | 1.97M | 24.26M | 1.53M | 1.68M | 1.43M | 4.42M | 4.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.13M | 26.59M | 23.03M | 26.32M | 63.66M | 73.21M | 65.23M | 76.93M | 85.43M | 117.64M | 76.27M | 105.52M | 96.57M | 85.94M | 145.89M | 156.91M | 409.85M | 382.79M | 400.77M | 536.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454.75M | 448.20M | 449.39M | 448.30M | 853.84M | 875.60M | 924.00M | 941.13M | 941.74M | 402.13M | 936.15M | 930.04M | 919.07M | 1,040.00M | 1,064.32M | 1,321.98M | 1,403.84M | 1,418.84M | 1,424.01M | 1,444.47M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 251.92M | 250.03M | 249.89M | 248.68M | 248.00M | 257.02M | 243.27M | 242.75M | 241.94M | | 238.19M | 235.91M | 186.36M | 193.13M | 189.68M | 188.04M | 325.75M | 340.07M | 158.67M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 12.20M | 12.20M | 12.20M | 22.82M | 26.61M | 27.05M | 27.05M | 27.05M | 27.05M | 4.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.18M | 118.38M | | 114.77M | 208.49M | 203.97M | 13.11M | 107.56M | 190.39M | 103.96M | 59.54M | 176.81M | 172.28M | 95.54M | 94.55M | 130.68M | 132.66M | 134.24M | 137.44M | 142.83M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.38M | 130.58M | 12.20M | 126.98M | 231.31M | 230.57M | 40.16M | 134.61M | 217.44M | 131.01M | 63.74M | 189.01M | 184.49M | 107.74M | 106.75M | 142.88M | 144.87M | 146.44M | 149.64M | 155.04M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.12M | 13.27M | 25.63M | 24.90M | 18.81M | 20.12M | 16.41M | 19.48M | 19.80M | 17.29M | 14.22M | 13.47M | 11.72M | 11.06M | 9.87M | 16.46M | 26.27M | 35.44M | 6.62M | 14.15M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.34M | 245.56M | 403.69M | 401.28M | 237.48M | 234.72M | 626.16M | 392.24M | 390.25M | 223.53M | 607.00M | 1,548.85M | 1,526.73M | 1,874.78M | 702.91M | 2,238.54M | 2,343.04M | 2,364.45M | 678.49M | 2,372.37M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 935.48M | 930.54M | 935.07M | 935.27M | 1,609.30M | 1,638.24M | 1,679.30M | 1,691.62M | 1,692.56M | 1,709.46M | 1,642.25M | 1,654.37M | 1,623.30M | 1,960.72M | 2,041.56M | 2,395.45M | 2,752.89M | 2,747.24M | 2,779.27M | 2,908.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 7.44M | 8.16M | 12.63M | 44.40M | 53.05M | 6.05M | 23.10M | | | 26.29M | 26.31M | 26.24M | 0.44M | 41.38M | 59.95M | 382.37M | 308.40M | 292.91M | 508.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 7.44M | 8.16M | 12.63M | 44.40M | 53.05M | 6.05M | 23.10M | | | 26.29M | 26.31M | 26.24M | 0.44M | 41.38M | 59.95M | 382.37M | 308.40M | 292.91M | 508.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 17.04M | 5.02M | 16.32M | 6.04M | 18.01M | 5.31M | 16.55M | 5.30M | 16.89M | 5.80M | 12.71M | 25.56M | 15.56M | 30.66M | 15.86M | 29.66M | 27.86M | 30.56M | 26.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83M | 7.83M | 7.12M | 6.33M | 6.57M | 7.19M | 6.20M | 6.37M | 6.12M | 5.48M | 11.48M | 4.10M | 3.79M | 4.89M | 4.63M | 6.83M | 9.58M | 12.56M | 5.12M | 6.26M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.85M | 44.57M | 64.42M | 50.28M | 91.49M | 173.17M | 15.00M | 15.00M | 15.00M | 15.00M | 30.00M | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.01M | 7.36M | 6.81M | 6.69M | 7.67M | 7.78M | 8.02M | 8.13M | 8.17M | 8.05M | 6.70M | 6.44M | 6.03M | 5.37M | 5.12M | 5.53M | 4.26M | 3.49M | 8.31M | 9.03M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 3.80M | 5.28M | 4.02M | 6.82M | 6.76M | 8.23M | 4.35M | 7.34M | 11.95M | 10.32M | 7.64M | 8.41M | 7.64M | 6.76M | 9.28M | 16.73M | 17.92M | 16.57M | 7.77M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.53M | 88.04M | 96.81M | 96.26M | 162.99M | 265.96M | 106.22M | 77.97M | 56.44M | 85.36M | 90.59M | 57.20M | 70.03M | 69.58M | 88.78M | 97.46M | 442.60M | 370.23M | 356.49M | 560.97M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | 20.29M | 20.01M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.73M | 901.40M | 898.97M | 905.54M | 1,522.18M | 1,448.77M | 1,646.57M | 1,693.20M | 1,729.34M | 1,726.43M | 1,673.79M | 1,601.23M | 1,566.35M | 1,894.26M | 1,875.40M | 2,145.73M | 2,211.43M | 2,288.32M | 2,344.42M | 2,294.62M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.98M | 15.49M | 14.07M | 12.40M | 12.78M | 11.80M | 12.11M | 12.18M | 10.48M | 9.23M | 8.34M | 7.37M | 6.66M | 5.82M | 6.00M | 6.20M | 4.75M | 4.13M | 3.55M | 3.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 6.36M | 6.48M | 20.99M | 9.00M | 9.15M | 15.77M | 9.51M | 9.69M | 17.73M | 10.04M | 10.22M | 21.17M | 15.45M | 15.64M | 23.25M | 25.29M | 23.45M | 24.28M | 25.17M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 975.80M | 947.25M | 942.25M | 945.52M | 1,562.77M | 1,486.54M | 1,683.78M | 1,731.07M | 1,765.61M | 1,763.25M | 1,713.53M | 1,639.64M | 1,604.58M | 1,936.25M | 1,917.25M | 2,200.56M | 2,278.29M | 2,359.54M | 2,416.66M | 2,367.89M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,043.32M | 1,035.30M | 1,039.06M | 1,041.79M | 1,725.75M | 1,752.50M | 1,790.00M | 1,809.04M | 1,822.06M | 1,848.62M | 1,804.12M | 1,696.84M | 1,674.61M | 2,075.83M | 2,006.03M | 2,298.02M | 2,720.90M | 2,729.77M | 2,773.15M | 2,928.85M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 965.58M | 945.98M | 963.39M | 955.82M | 1,613.67M | 1,621.94M | 1,661.57M | 1,708.20M | 1,744.34M | 1,741.43M | 1,703.79M | 1,601.23M | 1,566.35M | 1,894.26M | 1,875.40M | 2,145.73M | 2,211.43M | 2,288.32M | 2,344.42M | 2,294.62M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.85M | -104.75M | -103.99M | -106.52M | -116.46M | -114.26M | -110.70M | -117.42M | -129.50M | -139.15M | -161.87M | -42.47M | -51.31M | -115.11M | 35.53M | 97.44M | 31.99M | 17.47M | 6.11M | -20.15M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.85M | -104.75M | -103.99M | -106.52M | -116.46M | -114.26M | -110.70M | -117.42M | -129.50M | -139.15M | -161.87M | -42.47M | -51.31M | -115.11M | 35.53M | 97.44M | 31.99M | 17.47M | 6.11M | -20.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 935.48M | 930.54M | 935.07M | 935.27M | 1,609.30M | 1,638.24M | 1,679.30M | 1,691.62M | 1,692.56M | 1,709.46M | 1,642.25M | 1,654.37M | 1,623.30M | 1,960.72M | 2,041.56M | 2,395.45M | 2,752.89M | 2,747.24M | 2,779.27M | 2,908.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |