|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.37M | 157.74M | 187.09M | 171.88M | 64.82M | 49.46M | 55.51M | 46.25M | 20.10M | 28.12M | 23.82M | 23.86M | 30.74M | 12.81M | 23.87M | 22.88M | 32.69M | 18.48M | 44.49M | 62.38M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.37M | 157.74M | 187.09M | 171.88M | 64.82M | 49.46M | 55.51M | 46.25M | 20.10M | 28.12M | 23.82M | 23.86M | 30.74M | 12.81M | 23.87M | 22.88M | 32.69M | 18.48M | 44.49M | 62.38M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.54M | 6.10M | 61.58M | 95.71M | 163.05M | 139.82M | 126.17M | 114.47M | 113.94M | 1.90M | 107.93M | 108.91M | 100.02M | 1.60M | 94.99M | 85.69M | 80.00M | 1.90M | 77.84M | 76.66M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.54M | 6.10M | 61.58M | 95.71M | 163.05M | 139.82M | 126.17M | 114.47M | 113.94M | 1.90M | 107.93M | 108.91M | 100.02M | 1.60M | 94.99M | 85.69M | 80.00M | 1.90M | 77.84M | 76.66M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | 9.17M | 10.04M | 19.95M | 10.10M | 26.07M | 10.86M | 18.68M | 11.88M | 10.65M | 9.42M | 9.49M | 15.77M | 12.55M | 11.31M | 10.54M | 10.63M | 11.63M | 11.16M | 35.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.57M | 233.22M | 268.49M | 296.12M | 266.16M | 229.78M | 212.31M | 198.76M | 182.07M | 169.27M | 160.14M | 164.12M | 157.13M | 129.45M | 140.42M | 136.20M | 138.13M | 114.60M | 143.20M | 185.79M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.38M | 95.31M | 96.69M | 98.88M | 143.04M | 143.90M | 144.02M | 153.23M | 153.16M | 149.78M | 149.79M | 151.72M | 151.68M | 150.58M | 150.58M | 150.62M | 150.66M | 171.51M | 167.88M | 153.01M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.24M | 3.83M | 3.73M | 8.95M | 9.95M | 15.07M | 22.29M | 12.92M | 15.76M | 2.58M | 4.16M | 1.43M | 2.05M | 9.19M | 16.26M | 22.20M | 28.37M | 1.34M | 1.21M | 2.58M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.70M | 90.22M | 90.79M | 71.46M | 93.34M | 94.16M | 94.54M | 100.47M | 102.22M | 118.68M | 118.69M | 119.22M | 119.18M | 120.39M | 120.38M | 120.29M | 120.16M | 119.82M | 116.65M | 100.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.06M | 487.92M | 471.98M | 510.81M | 968.04M | 973.26M | 938.41M | 927.12M | 926.13M | 885.35M | 841.45M | 802.75M | 760.64M | 764.41M | 766.76M | 728.68M | 688.84M | 667.22M | 627.13M | 571.17M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.29M | 168.29M | 168.29M | 208.80M | 316.80M | 320.68M | 320.68M | 320.68M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.95M | 22.36M | 21.76M | 49.23M | 103.30M | 103.70M | 102.41M | 101.10M | 99.80M | 98.54M | 97.28M | 96.03M | 94.77M | 93.52M | 92.27M | 91.01M | 89.76M | 69.51M | 68.26M | 67.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.25M | 190.65M | 190.05M | 258.03M | 420.10M | 424.38M | 423.08M | 421.77M | 422.40M | 421.13M | 419.88M | 418.63M | 417.37M | 416.12M | 414.87M | 413.61M | 412.36M | 392.11M | 390.85M | 389.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 1.22M | 1.49M | 1.56M | 1.50M | 1.49M | 1.40M | 1.30M | 1.16M | 0.95M | 0.95M | 0.91M | 0.92M | 1.35M | 1.24M | 1.31M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 16.75M | 16.59M | 19.45M | 20.94M | 19.89M | 19.64M | 32.96M | 31.98M | 14.95M | 15.47M | 15.16M | 15.57M | 15.41M | 15.54M | 15.49M | 14.71M | 14.69M | 15.23M | 15.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 699.71M | 695.32M | 678.63M | 817.09M | 1,435.43M | 1,439.71M | 1,400.20M | 1,397.90M | 1,393.45M | 1,340.37M | 1,292.34M | 1,249.32M | 1,204.33M | 1,204.74M | 1,204.29M | 1,163.17M | 1,119.49M | 1,077.02M | 1,037.72M | 989.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.28M | 928.54M | 947.11M | 1,113.20M | 1,701.59M | 1,669.49M | 1,612.51M | 1,596.66M | 1,575.52M | 1,509.65M | 1,452.48M | 1,413.43M | 1,361.45M | 1,334.19M | 1,344.71M | 1,299.37M | 1,257.62M | 1,191.62M | 1,180.92M | 1,174.79M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.43M | 20.54M | 20.28M | 28.80M | 59.45M | 62.71M | 47.49M | 61.05M | 60.27M | 37.78M | 35.70M | 40.02M | 41.62M | 35.37M | 62.40M | 54.01M | 40.77M | 33.48M | 40.68M | 34.25M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.09M | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.52M | 20.54M | 20.28M | 28.80M | 59.45M | 62.71M | 47.49M | 61.05M | 60.27M | 37.78M | 35.70M | 40.02M | 41.62M | 35.37M | 62.40M | 54.01M | 40.77M | 33.48M | 40.68M | 34.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 15.68M | 24.17M | 27.78M | 18.64M | 18.49M | 16.09M | 17.41M | 29.92M | 21.51M | 29.74M | 28.42M | 29.29M | 23.52M | 24.51M | 25.55M | 17.76M | 13.14M | 13.98M | 28.76M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 17.65M | 13.95M | 13.31M | 12.60M | 9.13M | 9.30M | 8.99M | 8.64M | 8.73M | 9.04M | 10.74M | 11.09M | 7.84M | 5.71M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.54M | 12.74M | 12.00M | 10.88M | 9.44M | 7.52M | 9.26M | 7.74M | 7.02M | 6.79M | 6.12M | 4.89M | 3.52M | 2.05M | 1.33M | 1.86M | 3.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | | 3.45M | 13.34M | 3.25M | | 9.61M | | | | | | | | 2.27M | | | | 0.23M | 10.94M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.04M | 71.59M | 77.54M | 126.35M | 159.82M | 156.76M | 146.56M | 147.94M | 142.12M | 123.48M | 127.47M | 133.84M | 134.72M | 119.56M | 155.50M | 143.62M | 121.44M | 110.16M | 112.56M | 117.23M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 447.37M | 399.06M | 352.64M | 336.18M | 334.80M | 290.70M | 254.62M | 228.52M | 198.05M | 191.71M | 188.84M | 182.89M | 177.55M | 154.06M | 149.89M | 134.89M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.22M | 89.97M | 88.23M | 77.26M | 199.02M | 207.52M | 199.12M | 194.41M | 195.30M | 189.12M | 179.85M | 173.20M | 163.77M | 158.37M | 150.38M | 144.46M | 141.28M | 133.63M | 131.36M | 122.55M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | 11.62M | 8.95M | 17.58M | 5.05M | 11.45M | 8.18M | 14.14M | 11.48M | 9.59M | 1.75M | 6.18M | 4.48M | 2.67M | 0.32M | 1.41M | 11.51M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.82M | 5.49M | 33.50M | 6.46M | 36.47M | 6.47M | 34.30M | 33.96M | 31.93M | 26.64M | 6.24M | 30.63M | 30.24M | 33.98M | 6.25M | 35.67M | 35.98M | 32.70M | 31.10M | 29.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.43M | 129.85M | 127.04M | 168.95M | 700.88M | 657.25M | 599.33M | 575.78M | 572.28M | 520.91M | 476.23M | 442.83M | 400.98M | 392.03M | 381.49M | 369.01M | 360.55M | 326.13M | 319.33M | 301.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.28M | 928.54M | 947.11M | 1,113.20M | 1,701.59M | 1,669.49M | 1,612.51M | 1,596.66M | 1,575.52M | 1,509.65M | 1,452.48M | 1,413.43M | 1,361.45M | 1,334.19M | 1,344.71M | 1,299.37M | 1,257.62M | 1,191.62M | 1,180.92M | 1,174.79M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.93M | 465.02M | 413.01M | 365.95M | 348.77M | 343.93M | 300.00M | 263.60M | 237.17M | 206.79M | 200.75M | 199.58M | 193.97M | 185.38M | 159.77M | 149.89M | 134.89M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 708.82M | 727.10M | 742.53M | 817.90M | 840.89M | 855.48M | 866.62M | 872.94M | 861.13M | 865.26M | 848.79M | 836.77M | 825.75M | 822.60M | 807.73M | 786.74M | 775.63M | 755.32M | 749.03M | 756.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.28M | 928.54M | 947.11M | 1,113.20M | 1,701.59M | 1,669.49M | 1,612.51M | 1,596.66M | 1,575.52M | 1,509.65M | 1,452.48M | 1,413.43M | 1,361.45M | 1,334.19M | 1,344.71M | 1,299.37M | 1,257.62M | 1,191.62M | 1,180.92M | 1,174.79M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | 0.01M | 11.76M | 11.75M | 11.75M | 0.04M | 11.70M | 11.68M | 11.67M | 0.09M | 11.64M | 12.24M | 12.19M | 0.01M | 12.15M | 13.12M | 13.28M | 0.05M | 13.22M | 13.36M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 905.62M | 924.38M | 939.57M | 1,014.90M | 1,037.73M | 1,051.64M | 1,062.67M | 1,068.86M | 1,056.58M | 1,060.09M | 1,043.40M | 1,038.36M | 1,027.51M | 1,024.08M | 1,008.64M | 996.23M | 986.40M | 965.40M | 959.03M | 968.07M |