|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 48.67M | 4.23M | 0.22M | 0.20M | 0.22M | 0.08M | 46.19M | 0.11M | 0.11M | 113.32M | 62.89M | 89.10M | 82.65M | 40.91M | 0.19M | 0.20M | 0.14M | 48.04M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 48.67M | 4.23M | 0.22M | 0.20M | 0.22M | 0.08M | 46.19M | 0.11M | 0.11M | 113.32M | 62.89M | 89.10M | 82.65M | 40.91M | 0.19M | 0.20M | 0.14M | 48.04M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | | 22.46M | 44.62M | 70.27M | 16.78M | 52.15M | 30.80M | 57.36M | 22.79M | 44.89M | 44.90M | 64.93M | 84.34M | 94.78M | 120.25M | 132.88M | 109.47M | 39.92M | 24.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.09M | 9.98M | 11.60M | 10.70M | 12.19M | 6.39M | 50.30M | 50.30M | 50.30M | -14.11M | 50.30M | 51.70M | 40.50M | -6.04M | -32.23M | 0.35M | 6.67M | -0.27M | 7.78M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.82M | | 32.44M | 56.22M | 80.97M | 28.97M | 58.53M | 81.09M | 107.66M | 73.09M | 30.78M | 95.20M | 116.63M | 124.84M | 88.74M | 88.02M | 133.23M | 116.14M | 39.66M | 32.57M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 2.56M | 1.59M | 4.63M | 13.87M | 4.25M | 3.33M | 11.78M | 10.80M | 9.29M | 1.95M | 2.39M | 7.31M | 4.78M | 9.44M | 7.99M | 1.26M | 8.96M | 1.77M | 9.96M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 5.42M | 5.16M | 8.41M | 8.06M | 12.62M | 20.07M | 17.42M | 18.08M | 16.11M | 12.43M | 12.37M | 16.89M | 15.14M | 14.97M | 15.88M | 17.18M | 21.73M | 24.37M | 23.24M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.32M | 64.08M | 88.29M | 96.20M | 156.87M | 123.26M | 200.10M | 179.37M | 199.37M | 218.12M | 228.14M | 217.74M | 194.79M | 236.80M | 237.93M | 200.84M | 223.73M | 173.74M | 132.98M | 116.12M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.20M | 74.10M | 94.32M | 121.94M | 151.72M | 194.71M | 495.27M | 499.95M | 481.74M | 467.88M | 459.79M | 457.42M | 548.41M | 531.59M | 538.10M | 562.93M | 587.26M | 623.74M | 586.10M | 641.78M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 24.21M | 39.98M | 50.30M | 24.45M | 41.49M | 35.43M | 33.43M | 37.16M | 31.22M | 29.24M | 30.33M | 64.86M | 57.03M | 55.58M | 48.36M | 43.66M | 44.30M | 54.83M | 49.51M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 5.53M | 1.76M | 1.75M | 1.78M | 1.62M | 1.79M | 1.32M | 8.79M | 9.46M | 1.21M | 8.16M | | 1.66M | 0.18M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.18M | 142.18M | 174.80M | 212.31M | 212.69M | 271.51M | 655.54M | 644.61M | 629.65M | 609.71M | 595.08M | 591.40M | 722.58M | 701.10M | 717.02M | 726.26M | 741.19M | 776.70M | 780.39M | 804.54M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.50M | 206.26M | 263.09M | 308.51M | 369.56M | 394.77M | 855.64M | 823.98M | 829.01M | 827.83M | 823.22M | 809.15M | 917.36M | 937.90M | 954.95M | 927.10M | 964.92M | 950.43M | 913.38M | 920.66M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | 8.43M | 18.80M | 10.51M | 19.15M | 30.28M | | 49.98M | 40.72M | 1.15M | 22.15M | 16.75M | 0.90M | 0.98M | 3.32M | 18.79M | 21.97M | 17.01M | 3.19M | 7.18M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.92M | 10.88M | 3.23M | 24.06M | 12.55M | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 19.31M | 22.03M | 34.57M | 31.70M | 30.28M | | 49.98M | 40.72M | 1.15M | 22.15M | 16.75M | 0.90M | 0.98M | 3.32M | 18.79M | 21.97M | 17.01M | 3.19M | 7.18M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.41M | 49.44M | 91.41M | 99.22M | 83.15M | 91.39M | 80.71M | 84.10M | 76.47M | 67.60M | 60.34M | 115.39M | 103.85M | 107.71M | 115.02M | 99.89M | 107.32M | 106.44M | 166.89M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 11.60M | 19.10M | 6.10M | | 2.50M | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 6.79M | 6.83M | 6.70M | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.29M | 12.67M | 9.64M | 6.43M | 0.33M | 1.20M | 7.81M | 6.91M | 7.68M | 3.54M | 2.40M | 1.47M | 0.57M | 0.34M | 3.51M | 3.72M | 3.90M | 4.00M | 12.12M | 12.39M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.53M | | 3.13M | 8.82M | 29.22M | 28.06M | | 5.42M | 12.57M | 33.26M | 19.26M | 37.84M | 12.36M | 43.47M | 42.04M | 24.15M | 21.98M | 23.77M | 19.66M | 2.51M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.37M | 63.29M | 84.26M | 117.51M | 164.91M | 5.34M | 162.09M | 148.83M | 153.70M | 166.82M | 127.47M | 131.20M | 163.57M | 176.25M | 181.73M | 177.68M | 160.92M | 166.24M | 192.00M | 226.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.33M | 1.25M | 78.25M | 80.47M | 79.86M | 77.86M | 78.29M | 77.80M | 74.39M | 70.91M | 67.38M | 66.20M | 63.16M | 60.23M | 57.26M | 53.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 60.00M | 60.00M | 152.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.69M | 0.67M | 0.67M | 0.67M | 0.67M | | | | | | | | 7.40M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.06M | 81.22M | 79.85M | 82.89M | 76.12M | 73.58M | 71.23M | 111.53M | 103.36M | 93.90M | 85.17M | 74.58M | 62.97M | 63.63M | 47.76M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 12.98M | 0.59M | 0.46M | 0.33M | 1.72M | 0.69M | 2.41M | 0.13M | 0.08M | 0.03M | | | 2.01M | 13.90M | 12.91M | 11.90M | 10.86M | 11.18M | 15.47M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.63M | 33.08M | 40.69M | 41.17M | 34.81M | 35.25M | 42.00M | 16.96M | 42.96M | 45.20M | 47.34M | 8.68M | 65.37M | 18.48M | 79.77M | 81.05M | 82.80M | | 78.41M | 80.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.33M | 63.60M | 78.10M | 112.60M | 166.57M | 185.84M | 347.54M | 351.85M | 334.05M | 338.26M | 297.09M | 327.88M | 358.34M | 418.39M | 373.60M | 341.96M | 370.56M | 444.56M | 391.47M | 495.23M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.97M | 96.68M | 118.79M | 153.76M | 201.38M | 221.09M | 389.54M | 368.81M | 377.01M | 383.46M | 344.43M | 336.56M | 423.72M | 436.87M | 453.37M | 423.01M | 453.36M | 444.56M | 469.88M | 575.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 6.79M | 6.83M | 6.70M | | | | | | | | | | | 60.00M | 60.00M | 60.00M | 152.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.54M | 109.58M | 144.30M | 154.75M | 168.18M | 173.69M | 466.11M | 455.18M | 452.01M | 444.37M | 478.78M | 472.59M | 493.65M | 501.03M | 501.58M | 504.09M | 511.56M | 505.87M | 443.50M | 344.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.50M | 206.26M | 263.09M | 308.51M | 369.56M | 394.77M | 855.64M | 823.98M | 829.01M | 827.83M | 823.22M | 809.15M | 917.36M | 937.90M | 954.95M | 927.10M | 964.92M | 950.43M | 913.38M | 920.66M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.84M | 10.94M | 10.94M | 11.00M | 11.06M | 11.06M | 11.63M | 12.80M | 14.21M | 15.63M | 17.05M | 18.48M | 18.56M | 18.56M | 18.56M | 18.60M | 18.76M | 18.76M | 18.76M | 18.76M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.41M | 70.13M | | 114.72M | 127.88M | 132.81M | 1.18M | 1.05M | 140.67M | 0.84M | 2.88M | 178.71M | -0.64M | 1.01M | 209.76M | 210.92M | 212.74M | -1.89M | 141.89M | 41.44M |