|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 6.03M | 5.28M | 3.53M | 3.29M | 4.32M | 2.91M | 3.83M | 4.86M | 4.38M | 2.97M | 2.39M | 2.85M | 8.03M | 6.34M | 4.23M | 2.66M | 2.56M | 3.38M | 2.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 6.03M | 5.28M | 3.53M | 3.29M | 4.32M | 2.91M | 3.83M | 4.86M | 4.38M | 2.97M | 2.39M | 2.85M | 8.03M | 6.34M | 4.23M | 2.66M | 2.56M | 3.38M | 2.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71M | 13.28M | 17.03M | 15.31M | 13.48M | 14.63M | 18.08M | 16.02M | 15.53M | 15.23M | 18.99M | 18.17M | 15.73M | 20.17M | 22.70M | 18.84M | 20.12M | 20.89M | 22.74M | 19.21M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21M | 8.82M | 9.07M | 7.27M | 8.15M | 10.29M | 1.70M | 8.66M | 8.66M | 11.07M | 11.32M | 9.30M | 11.31M | 12.53M | 13.42M | 10.76M | 10.28M | 13.10M | 10.99M | 9.36M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.92M | 22.10M | 26.10M | 22.58M | 21.63M | 24.92M | 19.78M | 24.68M | 24.19M | 26.30M | 30.31M | 27.47M | 27.04M | 32.70M | 36.12M | 29.61M | 30.41M | 33.99M | 33.73M | 28.57M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.18M | | | 6.41M | 6.97M | 7.07M | 6.48M | 6.55M | 6.72M | 7.03M | 6.92M | 7.31M | 7.55M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | 4.66M | 5.16M | 5.36M | 5.37M | 5.71M | 5.79M | 6.18M | 6.56M | 6.43M | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 4.46M | 4.03M | 2.88M | 2.57M | 4.08M | 3.67M | 2.62M | 3.91M | 3.47M | 2.92M | 1.83M | 4.37M | 3.92M | 3.13M | 2.42M | 6.41M | 6.04M | 5.18M | 2.84M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.38M | 37.24M | 40.57M | 34.35M | 32.87M | 39.02M | 41.47M | 37.31M | 39.52M | 40.57M | 135.76M | 108.54M | 111.21M | 121.00M | 52.15M | 42.97M | 46.50M | 49.51M | 49.60M | 41.77M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.72M | 43.49M | 19.28M | 24.95M | 37.45M | 41.97M | 59.15M | 53.57M | 72.63M | 36.79M | 32.31M | 19.64M | 24.06M | 29.70M | 34.99M | 34.21M | 32.20M | 43.62M | 37.44M | 44.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 815.18M | 835.43M | 849.91M | 865.37M | 858.04M | 878.93M | 899.86M | 920.55M | 941.99M | 967.11M | 985.50M | 998.34M | 1,009.29M | 1,020.15M | 1,037.73M | 1,055.37M | 1,071.99M | 1,100.18M | 1,119.35M | 1,147.21M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 118.23M | 0.17M | 0.08M | 100.19M | 102.02M | 0.10M | 0.02M | 0.04M | 92.77M | 0.05M | 1.99M | 0.04M | 0.05M | 96.30M | 156.83M | 102.69M | 5.47M | 109.95M | 1.68M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 954.83M | 977.73M | 989.02M | 985.66M | 1,041.59M | 999.00M | 1,023.20M | 1,037.14M | 1,059.39M | 1,087.02M | 1,107.65M | 1,127.52M | 1,138.89M | 1,153.64M | 1,177.47M | 1,212.20M | 1,232.46M | 1,266.38M | 1,292.36M | 1,323.97M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.21M | 1,014.98M | 1,029.59M | 1,020.01M | 1,074.45M | 1,038.02M | 1,064.67M | 1,074.45M | 1,098.91M | 1,127.59M | 1,243.42M | 1,236.05M | 1,250.11M | 1,274.64M | 1,229.62M | 1,255.17M | 1,278.96M | 1,315.89M | 1,341.96M | 1,365.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41M | 23.10M | 17.34M | 21.12M | 18.06M | 24.25M | 25.87M | 24.85M | 27.62M | 28.27M | 28.60M | 27.62M | 23.24M | 25.22M | 32.35M | 28.05M | 31.50M | 30.78M | 28.14M | 25.52M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 31.50M | 50.00M | 13.00M | 15.00M | 27.50M | 40.50M | 55.50M | 28.50M | 23.50M | 42.25M | 42.75M | 58.00M | 72.25M | 17.50M | 23.00M | 34.00M | 55.20M | 55.00M | 28.25M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.41M | 54.60M | 67.34M | 34.12M | 33.06M | 51.75M | 66.37M | 80.35M | 56.12M | 51.77M | 70.85M | 70.37M | 81.24M | 97.47M | 49.85M | 51.05M | 65.50M | 85.98M | 83.14M | 53.77M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.17M | 1.19M | 7.09M | 1.96M | 2.15M | 2.17M | 2.54M | 2.50M | 3.10M | 2.55M | 3.14M | 2.65M | 3.25M | 2.40M | 2.92M | 2.46M | 3.07M | 2.55M | 3.31M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | 3.18M | 3.07M | 3.83M | 2.59M | 3.10M | 2.79M | 3.99M | 2.60M | 3.42M | 2.91M | 4.42M | 3.11M | 4.12M | 4.95M | 7.76M | 6.57M | 7.59M | 7.90M | 6.57M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 7.17M | 6.81M | 6.73M | 6.71M | 7.81M | 7.57M | 3.71M | 17.45M | 17.46M | 7.44M | 364.74M | 363.62M | 362.80M | 2.59M | 7.71M | 357.83M | 7.63M | 7.64M | 7.85M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.03M | 12.22M | 12.69M | 8.62M | 14.03M | 12.51M | 12.59M | 12.16M | 16.00M | 10.34M | 8.14M | 10.54M | 14.72M | 14.24M | 13.41M | 11.98M | 17.44M | 15.37M | 15.54M | 15.99M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.40M | 1.39M | 1.33M | 1.32M | 1.50M | 1.48M | 1.36M | 1.31M | 1.48M | 1.46M | 1.39M | 1.36M | 1.69M | 1.55M | 1.48M | 1.53M | 1.84M | 1.50M | 0.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.80M | 80.75M | 92.49M | 56.62M | 59.67M | 78.83M | 92.97M | 117.86M | 95.98M | 87.56M | 121.30M | 103.83M | 117.16M | 134.98M | 79.91M | 82.89M | 101.22M | 121.48M | 118.28M | 93.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.40M | 129.30M | 148.40M | 306.52M | 212.70M | 305.41M | 160.10M | 290.28M | 329.64M | 350.45M | 354.28M | 358.15M | 356.96M | 355.98M | 352.28M | 352.82M | 351.26M | 351.08M | 350.15M | 378.87M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.67M | 32.91M | 32.14M | 11.29M | 10.22M | 9.14M | 8.06M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.50M | | | | 77.78M | 79.05M | 85.20M | 87.76M | 88.74M | 89.69M | 91.80M | 95.41M | 101.23M | 103.63M | 107.32M | 110.63M | 110.47M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | 4.70M | 0.05M | 4.37M | 4.20M | 4.04M | 3.87M | | | | | | | | | 2.43M | | | 1.96M | 2.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 180.72M | 178.79M | 1.09M | 1.08M | 158.07M | 159.03M | 150.52M | 152.76M | 157.77M | 0.68M | 226.72M | 0.50M | 171.31M | 173.90M | 191.20M | 192.77M | 0.29M | 0.26M | 206.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 636.20M | 479.15M | 488.46M | 651.20M | 695.49M | 494.38M | 507.56M | 523.60M | 542.80M | 558.34M | 823.15M | 586.34M | 821.91M | 670.45M | 613.78M | 618.71M | 637.14M | 857.82M | 859.15M | 665.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.36M | 659.88M | 667.25M | 652.29M | 696.57M | 652.45M | 666.59M | 674.12M | 695.56M | 716.11M | 823.83M | 813.06M | 822.41M | 841.76M | 787.68M | 809.91M | 829.91M | 858.11M | 859.41M | 871.71M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.40M | 136.47M | 155.21M | 313.25M | 219.41M | 313.23M | 167.67M | 293.99M | 347.08M | 367.91M | 361.72M | 722.89M | 720.58M | 718.78M | 354.87M | 360.53M | 709.09M | 358.72M | 357.80M | 386.72M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.85M | 355.10M | 362.34M | 367.73M | 377.88M | 385.57M | 398.07M | 400.33M | 403.36M | 411.48M | 419.58M | 422.99M | 427.69M | 432.88M | 441.94M | 445.26M | 449.05M | 457.78M | 482.55M | 494.03M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.85M | 355.10M | 362.34M | 367.73M | 377.88M | 385.57M | 398.07M | 400.33M | 403.36M | 411.48M | 419.58M | 422.99M | 427.69M | 432.88M | 441.94M | 445.26M | 449.05M | 457.78M | 482.55M | 494.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.21M | 1,014.98M | 1,029.59M | 1,020.01M | 1,074.45M | 1,038.02M | 1,064.67M | 1,074.45M | 1,098.91M | 1,127.59M | 1,243.42M | 1,236.05M | 1,250.11M | 1,274.64M | 1,229.62M | 1,255.17M | 1,278.96M | 1,315.89M | 1,341.96M | 1,365.74M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.87M | 137.00M | 143.68M | 145.81M | 152.79M | 156.53M | 165.65M | 167.27M | 167.60M | 171.93M | 176.33M | 176.23M | 181.14M | 185.86M | 194.36M | 197.06M | 200.44M | 205.09M | 212.91M | 214.88M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 1.89M | 1.64M | 1.61M | 1.35M | 1.35M | 1.34M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64M | | | | 0.02M | 17.67M | 0.02M | 0.02M | | | | | | | | | |