|
Cash & Equivalents (Quarter)
|
0.03M | 1.39M | 1.24M | 24.50M | 0.12M | 73.20M | 75.01M | 205.77M | 78.85M | 67.82M | 107.96M | 132.70M |
|
Short-term Investments (Quarter)
|
| | | 3.04M | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.03M | 1.39M | 1.24M | 27.55M | 0.12M | 73.20M | 75.01M | 205.77M | 78.85M | 67.82M | 107.96M | 132.70M |
|
Receivables - Net (Quarter)
|
| | | 50.04M | | 98.80M | 116.83M | 130.41M | 161.40M | 171.27M | 137.26M | 178.02M |
|
Receivables - Other (Quarter)
|
| | | 24.17M | | 76.35M | 0.60M | 0.40M | 110.19M | 39.78M | 38.48M | 54.51M |
|
Receivables (Quarter)
|
| | | 74.20M | | 175.15M | 117.44M | 130.81M | 271.59M | 211.05M | 175.74M | 232.53M |
|
Inventory (Quarter)
|
| | | 32.31M | | 78.84M | 94.26M | 93.86M | 110.52M | 98.43M | 96.77M | 94.83M |
|
Prepaid Assets (Quarter)
|
| 0.18M | 0.15M | 9.10M | 0.15M | 9.59M | 11.48M | 6.04M | 16.67M | 9.24M | 7.09M | 10.66M |
|
Current Assets (Quarter)
|
| 1.57M | 1.40M | 161.85M | 0.27M | 403.21M | 511.16M | 627.37M | 537.81M | 541.72M | 540.52M | 630.37M |
|
Construction in Progress (Quarter)
|
| | | 5.65M | | 18.05M | 10.22M | 8.94M | 11.32M | 14.11M | 40.29M | 76.63M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 264.27M | | 419.31M | 437.74M | 425.51M | 461.06M | 442.67M | 438.15M | 465.45M |
|
Long-Term Investments (Quarter)
|
| 229.42M | 229.96M | 230.55M | 231.26M | | | | | | | |
|
Goodwill (Quarter)
|
| | | 182.05M | | 574.76M | 620.92M | 645.10M | 645.10M | 645.10M | 645.10M | 645.10M |
|
Intangibles (Quarter)
|
| | | 0.01M | | 122.71M | 150.34M | 121.62M | 179.44M | 84.30M | 65.70M | 47.09M |
|
Goodwill & Intangibles (Quarter)
|
| | | 182.06M | | 697.48M | 771.26M | 766.71M | 824.53M | 729.40M | 710.79M | 692.18M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | 26.22M | 8.89M | 27.47M | 31.16M | | | |
|
Other Non-Current Assets (Quarter)
|
| 229.42M | 229.96M | 11.38M | 231.26M | 2.37M | 2.80M | 11.71M | 51.47M | 52.33M | 58.18M | 43.21M |
|
Non-Current Assets (Quarter)
|
| 229.42M | 229.96M | 457.72M | 231.26M | 419.31M | 38.60M | 425.51M | 461.06M | 18.23M | 15.24M | 12.45M |
|
Assets (Quarter)
|
0.24M | 231.00M | 231.36M | 619.57M | 231.53M | 1,522.36M | 1,686.54M | 1,831.29M | 1,828.33M | 1,797.74M | 1,773.68M | 1,851.52M |
|
Accounts Payables (Quarter)
|
| | | 25.13M | 5.44M | 65.70M | 144.61M | 314.57M | 353.54M | 351.24M | 305.31M | 421.06M |
|
Notes Payables (Quarter)
|
0.14M | | | 8.77M | | 37.96M | 42.36M | 6.00M | 91.75M | 48.89M | 59.72M | 54.25M |
|
Payables (Quarter)
|
0.14M | | | 33.91M | 5.44M | 103.67M | 186.97M | 320.57M | 445.28M | 400.13M | 365.03M | 475.31M |
|
Accumulated Expenses (Quarter)
|
| 0.04M | 0.33M | 23.32M | | 69.14M | 73.78M | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | 2.58M | | 25.60M | 30.40M | 17.82M | 26.17M | 31.07M | 29.09M | 24.71M |
|
Short term Debt (Quarter)
|
0.08M | 0.01M | 0.02M | 8.77M | 989.00 | 37.96M | 42.36M | 6.00M | 53.35M | 48.89M | 59.72M | 54.25M |
|
Current Leases (Quarter)
|
| | | | | | | | 6.26M | 7.41M | 5.45M | 2.95M |
|
Current Taxes (Quarter)
|
| | | 2.65M | | 7.54M | 9.42M | 7.18M | 7.26M | 8.42M | 7.73M | 25.09M |
|
Total Current Liabilities (Quarter)
|
0.22M | 0.05M | 0.35M | 62.46M | 5.44M | 228.14M | 435.87M | 431.87M | 544.07M | 533.45M | 503.51M | 604.92M |
|
Non-Current Debt (Quarter)
|
| | | 147.02M | | 330.56M | 308.61M | 508.76M | 391.86M | 331.56M | 254.39M | 191.38M |
|
Non-Current Deffered Revenue (Quarter)
|
| 10.59M | 8.96M | 9.02M | 9.02M | | | | | | | |
|
Pension (Quarter)
|
| | | | | 16.75M | 21.52M | 23.53M | 24.38M | 28.93M | 31.81M | 36.32M |
|
Minority Interest (Quarter)
|
| 163.45M | 163.84M | -1.96M | 164.80M | | -0.01M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 1.92M | | 26.22M | 27.78M | 8.89M | 19.74M | | 5.63M | 1.69M |
|
Operating Leases (Quarter)
|
| | | | | | | | 31.31M | 25.14M | 26.29M | 21.39M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 18.74M | | 34.23M | 4.00M | 2.00M | 2.00M | 2.00M | 49.27M | 30.85M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 211.40M | | 601.66M | 822.60M | 1,008.26M | 1,023.98M | 974.25M | 816.18M | 852.76M |
|
Total Liabilities (Quarter)
|
0.22M | 10.64M | 9.30M | 230.14M | 14.46M | 635.89M | 826.60M | 1,010.26M | 1,025.98M | 976.25M | 865.45M | 883.60M |
|
Total Debt (Quarter)
|
0.08M | 0.01M | 0.02M | 155.80M | 989.00 | 368.53M | 350.97M | 514.76M | 445.21M | 380.45M | 314.11M | 245.63M |
|
Common Equity (Quarter)
|
0.02M | 56.91M | 58.21M | 389.43M | 52.27M | 835.16M | 859.94M | 821.03M | 802.35M | 821.49M | 908.23M | 967.92M |
|
Shareholder's Equity (Quarter)
|
0.02M | 56.91M | 58.21M | 389.43M | 52.27M | 835.16M | 859.94M | 821.03M | 802.35M | 821.49M | 908.23M | 967.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.24M | 231.00M | 231.36M | 619.57M | 231.53M | 1,522.36M | 1,686.54M | 1,831.29M | 1,828.33M | 1,797.74M | 1,773.68M | 1,851.52M |
|
Retained Earnings (Quarter)
|
-0.01M | 0.29M | 0.26M | 18.48M | -4.72M | 0.03M | 28.74M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Treasury Shares (Quarter)
|
| | | | | 1.50M | | 2.25M | 2.08M | 0.84M | 2.63M | 3.01M |