|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.48M | 0.28M | 0.23M | 0.49M | 0.55M | 0.46M | 0.68M | 0.91M | 0.98M | 0.35M | 0.31M | 1.49M | 3.19M | 2.93M | 1.55M | 2.30M | 2.16M | 2.23M | 0.17M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.48M | 0.28M | 0.23M | 0.49M | 0.55M | 0.46M | 0.68M | 0.91M | 0.98M | 0.35M | 0.31M | 1.49M | 3.19M | 2.93M | 1.55M | 2.30M | 2.16M | 2.23M | 0.17M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.23M | 83.11M | 86.77M | 84.70M | 98.22M | 83.80M | 75.46M | 59.55M | 86.12M | 72.78M | 60.63M | 63.02M | 67.82M | 0.50M | 63.16M | 46.31M | 64.10M | 58.85M | 58.35M | 75.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.23M | 83.11M | 86.77M | 86.70M | 98.22M | 83.80M | 75.46M | 59.55M | 86.12M | 72.78M | 60.63M | 63.02M | 67.82M | 0.50M | 63.16M | 46.31M | 64.10M | 58.85M | 58.35M | 75.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | 8.80M | | | | 11.10M | | | | 12.60M | | | | 14.70M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.34M | 229.86M | 230.89M | 219.78M | 217.97M | 261.90M | 225.06M | 74.44M | 200.56M | 220.75M | 84.33M | 85.07M | 92.00M | 98.48M | 107.00M | 92.80M | 99.41M | 109.94M | 116.73M | 106.97M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.45M | 15.79M | 16.54M | 16.64M | 16.04M | 17.49M | 16.41M | 15.54M | 15.24M | 15.73M | 20.01M | 23.78M | 20.43M | 17.43M | 15.85M | 14.68M | 15.19M | 12.35M | 10.77M | 10.99M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.88M | 336.32M | 341.81M | 329.60M | 340.86M | 385.20M | 340.80M | 302.36M | 306.73M | 314.38M | 313.98M | 182.80M | 188.36M | 188.48M | 192.92M | 159.46M | 181.69M | 184.08M | 189.02M | 219.75M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.70M | | | | 128.40M | | | | 33.30M | | | | 18.60M | | | | 17.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.98M | 187.23M | 197.04M | 219.54M | 245.90M | 264.69M | 292.41M | 292.31M | 339.53M | 342.68M | 316.50M | 320.20M | 317.08M | 346.91M | 339.65M | 343.62M | 343.46M | 345.97M | 332.00M | 333.75M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.12M | 153.66M | 151.05M | 148.44M | 145.83M | 143.22M | 138.09M | 23.65M | 133.20M | 130.75M | 22.31M | 21.86M | 21.41M | 20.97M | 20.52M | 20.08M | 22.57M | 22.04M | 21.52M | 20.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.12M | 157.66M | 155.05M | 152.44M | 149.83M | 147.21M | 142.09M | 27.64M | 137.20M | 134.75M | 26.30M | 25.86M | 25.41M | 24.97M | 24.52M | 24.07M | 26.56M | 26.04M | 25.51M | 24.99M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 8.33M | 0.60M | | | | | 3.71M | 8.56M | | 0.70M | | | 0.32M | 0.05M | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 5.82M | 5.64M | 5.93M | 6.06M | 5.83M | 16.15M | 148.12M | 5.01M | 4.86M | 4.52M | 5.90M | 2.54M | 8.23M | 7.70M | 7.46M | 7.44M | 28.71M | 29.22M | 4.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.74M | 405.92M | 407.32M | 425.15M | 444.95M | 458.72M | 518.15M | 553.50M | 571.40M | 572.75M | 432.68M | 484.35M | 483.40M | 516.22M | 506.40M | 509.07M | 509.00M | 520.86M | 505.08M | 474.91M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 643.62M | 742.25M | 749.13M | 754.75M | 785.82M | 843.92M | 858.95M | 855.85M | 878.12M | 887.12M | 746.65M | 667.15M | 671.76M | 704.70M | 699.33M | 668.53M | 690.68M | 704.94M | 694.10M | 694.66M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.27M | 115.84M | 114.54M | 121.16M | 135.52M | 143.10M | 117.58M | 95.88M | 112.94M | 124.83M | 89.99M | 77.47M | 95.90M | 86.53M | 82.83M | 93.36M | 113.65M | 109.56M | 106.85M | 118.42M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | 19.70M | 44.40M | 17.60M | 16.60M | 16.40M | 12.99M | 11.11M | 9.80M | 8.21M | 15.00M | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.27M | 115.84M | 114.54M | 121.16M | 135.52M | 143.10M | 117.58M | 95.88M | 118.17M | 144.53M | 134.39M | 95.07M | 112.50M | 102.93M | 95.83M | 104.47M | 123.45M | 117.77M | 121.85M | 118.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.72M | | | 19.18M | 17.88M | 21.50M | 15.19M | 17.58M | 16.34M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 7.60M | 7.73M | 9.76M | 17.86M | 23.05M | 31.37M | 38.49M | 43.81M | 45.39M | 46.70M | 24.65M | 24.88M | 29.31M | 29.80M | 29.39M | 28.43M | 30.18M | 31.93M | 33.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 13.02M | 12.96M | 12.20M | 10.10M | 9.93M | 12.60M | 12.50M | 13.20M | 14.23M | 13.49M | 15.81M | 16.40M | 16.40M | 16.61M | 17.05M | 16.84M | 17.49M | 17.87M | 18.28M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 1.37M | 0.01M | | | 0.71M | 0.04M | 0.96M | 0.40M | 0.18M | 0.52M | | | | | 0.64M | 0.67M | 0.07M | 0.07M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.70M | 137.83M | 135.24M | 143.12M | 163.49M | 176.80M | 168.60M | 161.03M | 175.58M | 204.36M | 214.02M | 158.24M | 153.83M | 148.60M | 161.40M | 169.43M | 190.86M | 190.81M | 193.43M | 186.25M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.06M | 4.19M | 212.59M | 6.91M | 4.95M | 273.49M | 274.89M | 269.99M | 6.78M | 270.72M | 268.09M | 238.88M | 233.87M | 273.81M | 260.13M | 235.80M | 232.15M | 233.08M | 218.85M | 217.52M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 13.21M | | | 18.88M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.09M | 30.24M | 25.83M | 22.48M | 10.76M | 13.51M | 10.59M | | | 0.27M | 0.33M | 0.51M | 0.38M | 0.33M | 0.33M | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.54M | 35.64M | 38.09M | 51.23M | 37.19M | 47.02M | 83.62M | 86.83M | 76.67M | 99.66M | 94.33M | 98.70M | 100.50M | 102.86M | 101.31M | 116.38M | 97.35M | 105.68M | 103.47M | 121.43M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 2.24M | 4.03M | | | | | | | | | | | | | | | 1.48M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 411.75M | 411.04M | 443.25M | 500.89M | 525.09M | 508.58M | | | | | | | | 504.88M | | | | 507.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.39M | 402.31M | 412.87M | 413.28M | 447.29M | 500.89M | 525.09M | 508.58M | 534.62M | 560.77M | 563.28M | 496.33M | 488.58M | 525.59M | 523.16M | 504.88M | 520.68M | 529.90M | 516.07M | 508.64M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.52M | 11.79M | 220.32M | 16.67M | 22.81M | 296.55M | 306.26M | 308.48M | 50.59M | 316.11M | 314.79M | 263.53M | 258.76M | 303.11M | 289.93M | 265.19M | 260.58M | 263.26M | 250.78M | 250.72M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.50M | 312.07M | 308.27M | 313.33M | 318.93M | 323.07M | 314.45M | 319.21M | 329.35M | 312.09M | 168.99M | 156.32M | 168.54M | 164.34M | 161.25M | 148.59M | 154.81M | 159.82M | 162.81M | 170.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.50M | 312.07M | 308.27M | 313.33M | 318.93M | 323.07M | 314.45M | 319.21M | 329.35M | 312.09M | 168.99M | 156.32M | 168.54M | 164.34M | 161.25M | 148.59M | 154.81M | 159.82M | 162.81M | 170.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 643.62M | 742.25M | 749.13M | 754.75M | 785.82M | 843.92M | 858.95M | 855.85M | 878.12M | 887.12M | 746.65M | 667.15M | 671.76M | 704.70M | 699.33M | 668.53M | 690.68M | 704.94M | 694.10M | 694.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.36M | -153.47M | -147.74M | 1.36M | 1.36M | 1.36M | -155.69M | -155.01M | -174.28M | 1.36M | 2.01M | 2.01M | 2.01M | 2.01M | -355.98M | -351.31M | -347.33M | 2.01M | -340.72M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.73M | | 28.00M | 28.14M | 28.29M | 28.44M | 28.60M | 28.06M | 14.15M | 14.26M | 14.38M | 14.51M | 14.64M | 14.77M | 14.91M | 15.05M | 15.19M | 15.22M | 15.22M | 15.22M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.79M | | | 0.16M | 1.21M |