|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.05M | 75.68M | 84.20M | 84.06M | 73.48M | 77.15M | 79.64M | 73.06M | 57.02M | 60.45M | 53.29M | 58.02M | 50.91M | 70.04M | 53.57M | 64.41M | 57.50M | 55.27M | 58.37M | 70.15M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.62M | 10.13M | 14.41M | 20.93M | 16.56M | 2.39M | 8.01M | 3.98M | 2.36M | 2.10M | 7.92M | 6.04M | 22.15M | 23.52M | 13.69M | 9.64M | 8.80M | 3.36M | 8.94M | 13.71M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.67M | 85.81M | 98.61M | 104.99M | 90.04M | 79.54M | 87.65M | 77.05M | 59.38M | 62.55M | 61.22M | 64.05M | 73.06M | 93.56M | 67.26M | 74.05M | 66.31M | 58.63M | 67.31M | 83.85M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.36M | 98.14M | 62.12M | 54.28M | 117.84M | 135.64M | 109.80M | 76.62M | 50.87M | 41.70M | 43.82M | 41.41M | 41.60M | 43.04M | 51.71M | 44.42M | 46.12M | 46.87M | 50.25M | 49.66M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 10.44M | 12.91M | 10.40M | 29.55M | 17.13M | 13.63M | 8.15M | 6.93M | 7.65M | 9.22M | 10.47M | 10.28M | 12.16M | 11.45M | 11.13M | 9.13M | 11.77M | 12.30M | 15.24M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.62M | 201.17M | 173.69M | 170.16M | 237.49M | 232.36M | 211.13M | 161.87M | 117.23M | 111.95M | 114.31M | 115.98M | 125.00M | 148.81M | 130.48M | 129.65M | 121.60M | 117.32M | 129.91M | 148.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.12M | 351.46M | 345.47M | 340.61M | 331.58M | 325.88M | 319.29M | 311.28M | 309.28M | 307.11M | 305.79M | 306.54M | 308.35M | 307.78M | 305.45M | 299.94M | 294.82M | 291.77M | 289.23M | 285.25M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.94M | 7.62M | 7.31M | 7.11M | 6.49M | 6.51M | 6.20M | 5.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 20.83M | 19.82M | 18.90M | 17.52M | 16.21M | 14.39M | 13.21M | 12.52M | 12.06M | 10.20M | 10.53M | 10.17M | 10.04M | 9.95M | 10.16M | 10.10M | 9.26M | 9.03M | 8.88M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 2.68M | 2.20M | 2.38M | 2.51M | 2.90M | 2.41M | 2.28M | 1.90M | 1.93M | 2.04M | 4.09M | 3.18M | 2.31M | 1.51M | 1.23M | 1.13M | 1.39M | 1.45M | 4.13M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.26M | 413.07M | 406.17M | 403.95M | 398.68M | 395.63M | 387.72M | 381.00M | 385.59M | 395.95M | 395.06M | 396.09M | 410.08M | 405.94M | 408.03M | 403.76M | 394.03M | 392.81M | 392.51M | 388.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.88M | 614.24M | 579.86M | 574.11M | 636.16M | 627.99M | 598.85M | 542.88M | 502.82M | 507.90M | 509.38M | 512.08M | 535.08M | 554.76M | 538.51M | 533.41M | 515.63M | 510.12M | 522.42M | 537.13M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.45M | 73.27M | 70.34M | 77.28M | 105.16M | 74.06M | 68.20M | 66.05M | 48.47M | 43.91M | 51.65M | 58.99M | 51.87M | 60.99M | 61.60M | 57.85M | 54.02M | 50.71M | 57.81M | 72.38M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.45M | 73.27M | 70.34M | 77.28M | 105.16M | 74.06M | 68.20M | 66.05M | 48.47M | 43.91M | 51.65M | 58.99M | 51.87M | 60.99M | 61.60M | 57.85M | 54.02M | 50.71M | 57.81M | 72.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.39M | 21.70M | 29.85M | 18.72M | 31.51M | 21.02M | 8.95M | 22.11M | 37.25M | 8.14M | 6.33M | 26.06M | 3.27M | 1.39M | 46.88M | 2.42M | 3.70M | 37.14M | 51.28M | 36.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.24M | 0.28M | 0.23M | 0.17M | 200.65M | 0.01M | 0.00M | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 0.40M | 1.82M | 3.40M | 0.75M | 13.78M | 0.67M | 1.10M | 0.45M | 0.46M | 0.65M | 1.72M | 1.37M | 1.31M | 1.28M | 2.55M | 2.13M | 1.28M | 1.58M | 1.76M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.44M | 107.52M | 104.09M | 101.23M | 147.89M | 310.83M | 110.92M | 95.66M | 88.78M | 80.97M | 100.56M | 93.02M | 98.71M | 94.87M | 115.50M | 96.24M | 107.69M | 97.62M | 124.14M | 118.23M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.11M | 0.01M | 0.00M | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.31M | 547.09M | 498.87M | 483.15M | 489.32M | 342.57M | 512.87M | 475.24M | 436.48M | 439.82M | 421.17M | 430.02M | 439.40M | 469.27M | 437.63M | 451.45M | 427.82M | 441.29M | 428.01M | 458.45M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.38M | 21.71M | 15.70M | 18.84M | 22.45M | 34.24M | 35.35M | 27.80M | 33.83M | 58.39M | 60.59M | 43.61M | 63.99M | 61.77M | 47.81M | 48.43M | 44.76M | 67.56M | 70.40M | 44.56M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | 8.72M | 9.07M | 8.86M | 7.34M | 8.32M | 4.99M | 8.85M | 7.48M | 7.97M | 5.18M | 6.92M | 7.59M | 7.35M | 7.94M | 8.87M | 9.50M | 7.44M | 7.67M | 8.56M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.35M | 669.67M | 618.83M | 603.23M | 659.67M | 678.88M | 653.30M | 598.70M | 559.09M | 564.91M | 568.82M | 566.65M | 585.36M | 608.75M | 601.01M | 596.17M | 580.32M | 585.41M | 600.54M | 621.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.98M | 678.39M | 627.90M | 612.09M | 667.01M | 687.20M | 658.30M | 607.55M | 566.57M | 572.88M | 574.00M | 573.57M | 592.94M | 616.10M | 608.95M | 605.04M | 589.82M | 592.86M | 608.21M | 629.84M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.72M | 547.33M | 499.15M | 483.38M | 489.49M | 543.22M | 512.88M | 475.24M | 436.48M | 439.82M | 421.17M | 430.02M | 439.40M | 469.27M | 437.63M | 451.45M | 427.82M | 441.29M | 428.01M | 458.45M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.10M | -64.16M | -48.04M | -37.98M | -30.85M | -59.22M | -59.45M | -64.68M | -63.76M | -64.98M | -64.62M | -61.50M | -57.87M | -61.34M | -70.44M | -71.63M | -74.19M | -82.73M | -85.80M | -92.71M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.10M | -64.16M | -48.04M | -37.98M | -30.85M | -59.22M | -59.45M | -64.68M | -63.76M | -64.98M | -64.62M | -61.50M | -57.87M | -61.34M | -70.44M | -71.63M | -74.19M | -82.73M | -85.80M | -92.71M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.88M | 614.24M | 579.86M | 574.11M | 636.16M | 627.99M | 598.85M | 542.88M | 502.82M | 507.90M | 509.38M | 512.08M | 535.08M | 554.76M | 538.51M | 533.41M | 515.63M | 510.12M | 522.42M | 537.13M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.16M | 0.82M | -37.54M | -31.02M | -59.22M | -59.45M | -64.68M | -63.76M | -64.98M | -64.62M | -61.50M | -57.87M | -61.34M | -70.44M | -71.63M | -74.19M | -82.73M | -85.80M | -92.71M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M |