|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | | 32.51M | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.62M | 107.27M | 90.60M | 51.49M | 62.96M | 57.39M | 36.77M | 48.82M | 27.48M | 25.82M | 28.70M | 56.07M | 13.93M | 57.65M | 80.54M | 77.69M | 9.06M | 90.14M | 126.92M | 129.83M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 2.91M | 4.17M | 1.97M | 2.08M | 1.92M | 3.34M | 1.24M | 1.74M | 2.34M | 2.56M | 2.24M | 1.41M | | 275.85M | 354.24M | 2.77M | 161.97M | 3.59M | 416.43M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.17M | 10.82M | 10.80M | 12.40M | 10.90M | 8.50M | 6.91M | 7.67M | 6.80M | 5.79M | 6.30M | | 6.47M | | 6.70M | 7.70M | 0.60M | 0.30M | 0.50M | 0.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 13.73M | 14.97M | 14.37M | 12.98M | 10.42M | 10.26M | 8.91M | 8.54M | 8.13M | 8.86M | 2.24M | 7.88M | | 282.55M | 361.94M | 3.37M | 162.27M | 4.09M | 417.23M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.47M | | 299.56M | 400.56M | 329.12M | 329.43M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | 0.24M | 11.74M | 13.43M | 11.79M | 0.19M | 7.73M | 9.35M | 2.03M | 2.28M | 7.59M | | 8.70M | | 33.33M | 3.70M | 32.25M | 42.59M | 38.88M | 26.09M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.87M | 122.13M | 134.54M | 153.32M | 160.36M | 148.34M | 144.62M | 160.32M | 159.06M | 168.02M | 160.84M | 172.45M | 193.84M | | 834.50M | 918.91M | 631.82M | 796.87M | 934.24M | 1,013.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.22M | 0.44M | 0.41M | 0.38M | 0.36M | 0.29M | 0.27M | 0.25M | 0.23M | 0.21M | 0.17M | | 0.21M | 100.74M | 0.11M | 0.10M | 82.64M | 76.58M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 11.18M | 17.15M | 18.52M | 13.44M | 18.61M | 20.25M | 29.86M | 19.70M | 29.09M | | 37.35M | 44.12M | 13.88M | 13.88M | 3.26M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.94M | 10.12M | 69.20M | 69.20M | 69.20M | 69.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.50M | | 45.00M | 45.00M | 45.00M | 43.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.45M | 10.12M | 114.20M | 114.20M | 114.20M | 112.89M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | | | | 7.22M | 7.22M | 7.00M | 7.22M | 3.34M | 3.34M | | -3.34M | -0.86M | | | | 1.42M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | 7.22M | 13.84M | 2.69M | 4.92M | 3.71M | 4.42M | 4.32M | 0.65M | 0.46M | 0.30M | 0.15M | 0.00M | | 11.38M | 0.02M | 27.36M | 10.74M | 6.15M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.54M | 19.82M | 25.98M | 22.20M | 20.50M | 25.68M | 26.60M | 29.79M | 38.05M | 34.48M | 43.84M | | 50.87M | | 461.63M | 78.17M | 422.91M | 424.14M | 30.18M | 21.14M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.41M | 141.95M | 160.52M | 175.52M | 180.86M | 174.02M | 171.22M | 190.11M | 197.12M | 202.49M | 204.68M | 215.73M | 244.70M | | 1,364.31M | 1,437.88M | 1,102.27M | 1,261.71M | 1,377.10M | 1,432.72M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.14M | 0.12M | 0.00M | 0.05M | 0.08M | 0.01M | 0.09M | 0.02M | 0.05M | 0.04M | 0.05M | 0.02M | | 0.05M | 0.02M | 0.01M | 0.02M | 0.05M | 319.24M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 1.01M | 1.00M | 0.99M | 1.49M | 1.50M | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.14M | 0.12M | 0.00M | 0.05M | 0.08M | 0.01M | 4.30M | 1.04M | 1.06M | 1.03M | 1.54M | 1.52M | | 0.05M | 0.02M | 0.01M | 0.02M | 0.05M | 319.24M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.64M | 0.73M | 0.56M | 0.57M | 1.12M | 1.27M | 2.03M | 0.77M | 1.31M | 0.62M | 3.13M | 3.19M | | 11.98M | 7.02M | 0.34M | 0.49M | 0.74M | 126.86M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 2.97M | 4.96M | 11.25M | 15.96M | 13.60M | 7.73M | 11.04M | 14.05M | 15.73M | 20.42M | 11.90M | 14.59M | | | | 10.24M | 9.68M | 8.78M | 11.54M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 7.51M | 6.22M | 11.69M | 7.93M | 4.41M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 3.64M | 48.80M | 46.44M | 43.23M | 39.98M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 4.16M | 6.71M | 6.96M | 1.73M | 7.79M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 5.01M | 4.91M | 4.83M | 4.74M | 4.65M | 4.76M | 4.77M | 4.77M | 15.01M | 13.82M | | 12.31M | | | 2.94M | 8.73M | 7.99M | 7.25M | 6.52M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.22M | 9.77M | 10.72M | 16.63M | 21.31M | 19.45M | 13.78M | 17.93M | 19.60M | 21.86M | 25.82M | 19.31M | 30.11M | | 530.95M | 543.45M | 265.88M | 357.99M | 495.71M | 553.97M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.55M | | 103.10M | 170.00M | 122.50M | 138.40M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.18M | 19.02M | 17.86M | 16.70M | 15.49M | 14.33M | 13.81M | 12.63M | 11.44M | 10.25M | 9.09M | 8.39M | 8.21M | | | | 5.79M | 3.06M | 2.95M | 2.85M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.20M | 269.96M | 260.57M | 250.26M | 266.90M | 266.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.97M | 106.47M | 121.09M | 135.91M | 133.85M | 132.39M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | | 0.01M | | 9.20M | 11.26M | 4.19M | 3.96M | 2.17M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.44M | 1.15M | 0.90M | 0.71M | 0.49M | 0.48M | 1.90M | 0.34M | 0.35M | 0.34M | 4.93M | 4.92M | | 11.12M | 4.93M | 13.34M | 12.37M | 15.35M | 11.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.40M | 28.79M | 28.58M | 33.33M | 36.80M | 33.79M | 27.58M | 30.51M | 31.04M | 32.11M | 34.90M | 13.32M | 38.32M | | 12.21M | 254.19M | 30.17M | 28.83M | 30.70M | 288.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.11M | 30.22M | 29.73M | 34.23M | 37.51M | 34.28M | 28.06M | 32.41M | 31.39M | 32.46M | 35.25M | 32.63M | 43.25M | -406.64M | 876.60M | 849.97M | 543.58M | 715.62M | 803.24M | 870.72M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 7.51M | 6.22M | 11.69M | 7.93M | 4.41M | | 177.55M | | 103.10M | 170.00M | 122.50M | 138.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.30M | 111.73M | 130.79M | 141.29M | 143.35M | 139.74M | 143.15M | 157.70M | 165.73M | 170.04M | 169.43M | 183.10M | 201.46M | 406.64M | 487.70M | 587.91M | 298.12M | 546.09M | 573.85M | 562.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.30M | 111.73M | 130.79M | 141.29M | 143.35M | 139.74M | 143.15M | 157.70M | 165.73M | 170.04M | 169.43M | 183.10M | 201.46M | 406.64M | 487.70M | 587.91M | 558.70M | 546.09M | 573.85M | 562.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.41M | 141.95M | 160.52M | 175.52M | 180.86M | 174.02M | 171.22M | 190.11M | 197.12M | 202.49M | 204.68M | 215.73M | 244.70M | | 1,364.31M | 1,437.88M | 1,102.27M | 1,261.71M | 1,377.10M | 1,432.72M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 12.14M | 12.14M | 12.14M | 0.94M | 1.22M | 0.95M | 14.73M | 0.41M | 15.26M | 0.73M | 16.11M | 16.14M | 16.31M | 16.41M | 1.45M | 1.12M | 0.63M | 17.15M | 0.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.13M | -105.79M | 0.65M | 0.41M | -95.60M | -97.42M | -0.06M | -70.02M | -61.74M | 0.88M | -52.03M | -36.04M | -17.39M | | 4.78M | 1.91M | 0.54M | 32.26M | 42.74M | 0.12M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 43.25M | 45.17M | 12.14M | 13.08M | 46.85M | 46.91M | 46.97M | 47.43M | 47.52M | 47.58M | 47.64M | 47.93M | 48.44M | 48.69M | 49.02M | 49.43M | 49.94M | 50.03M | 50.27M |