|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.69M | 58.83M | 60.81M | | | | 66.74M | | | | | | | | 26.78M | | | 31.51M | 32.31M | 29.83M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.69M | 58.83M | 60.81M | | | | 66.74M | | | | | | | | 26.78M | | | 31.51M | 32.31M | 29.83M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 139.89M | 129.22M | 132.63M | 126.58M | 135.50M | 112.30M | 101.28M | 104.77M | 112.52M | 112.60M | 99.48M | 93.11M | 106.63M | 114.20M | 106.01M | 97.44M | 83.80M | 70.40M | 76.86M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 9.17M | 8.58M | 7.42M | 5.83M | 5.25M | 8.00M | 6.21M | 6.25M | 6.20M | 4.20M | 5.66M | 3.27M | 5.69M | 10.30M | 22.16M | 7.60M | 5.70M | 8.09M | 8.22M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.83M | 149.07M | 137.80M | 140.04M | 132.41M | 140.75M | 120.30M | 107.49M | 111.02M | 118.72M | 116.80M | 105.14M | 96.38M | 112.31M | 124.50M | 128.17M | 105.04M | 89.50M | 78.50M | 85.08M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.43M | 123.98M | 134.47M | 139.40M | 147.39M | 135.87M | 140.18M | 122.69M | 105.86M | 93.46M | 88.27M | 83.24M | 87.49M | 88.94M | 79.36M | 77.45M | 80.17M | 80.61M | 77.79M | 67.99M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.16M | 7.29M | 7.74M | 6.79M | 6.30M | 6.65M | 6.86M | 5.73M | 5.81M | 7.33M | 11.76M | 11.13M | 9.66M | 9.48M | 9.94M | 6.17M | 6.08M | 6.80M | 6.58M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.25M | 340.90M | 337.15M | 350.85M | 348.52M | 349.62M | 338.04M | 302.37M | 280.73M | 282.39M | 258.85M | 230.23M | 226.13M | 237.26M | 242.49M | 232.15M | 227.13M | 208.58M | 205.12M | 189.34M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | | | | 9.89M | | | | 2.69M | | | | 1.31M | | | | 1.78M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.48M | 79.20M | 74.65M | 71.44M | 67.87M | 65.33M | 62.79M | 61.79M | 58.22M | 46.61M | 41.93M | 42.14M | 39.26M | 37.61M | 34.21M | 32.61M | 31.77M | 29.33M | 27.60M | 26.51M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.55M | 48.51M | 48.46M | 49.15M | 49.04M | 48.94M | 49.09M | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.92M | 20.70M | 20.17M | 22.48M | 23.08M | 23.75M | 24.47M | 24.97M | 25.45M | 25.53M | 25.35M | 25.13M | 25.20M | 24.67M | 24.04M | 23.40M | 23.00M | 22.58M | 21.97M | 21.13M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.48M | 69.20M | 68.63M | 71.63M | 72.12M | 72.68M | 73.56M | 24.97M | 25.45M | 25.53M | 25.35M | 25.13M | 25.20M | 24.67M | 24.04M | 23.40M | 23.00M | 22.58M | 21.97M | 21.13M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 4.34M | 7.73M | 7.71M | 6.49M | 5.36M | 6.24M | 5.64M | 5.49M | 4.47M | 6.79M | 6.73M | 6.09M | 5.17M | 6.42M | 6.56M | 6.11M | 5.94M | 5.50M | 3.57M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.14M | 2.35M | 2.25M | 2.09M | 1.82M | 1.94M | 1.97M | 1.73M | 1.56M | 1.57M | 1.47M | 1.40M | 1.41M | 1.87M | 2.33M | 2.84M | 3.26M | 3.61M | 3.68M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.13M | 172.62M | 173.20M | 174.27M | 167.62M | 164.10M | 166.12M | 114.60M | 111.21M | 95.95M | 97.02M | 92.71M | 87.87M | 83.99M | 80.86M | 78.46M | 77.01M | 72.12M | 68.88M | 65.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.38M | 513.52M | 510.35M | 525.12M | 516.14M | 513.72M | 504.16M | 416.97M | 391.94M | 378.34M | 355.87M | 322.94M | 314.00M | 321.25M | 323.35M | 310.61M | 304.14M | 280.70M | 274.00M | 255.14M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.08M | 85.64M | 92.71M | 82.55M | 84.05M | 80.21M | 71.37M | 50.77M | 47.86M | 54.78M | 57.03M | 49.76M | 55.52M | 62.78M | 72.03M | 69.08M | 65.73M | 59.20M | 48.95M | 43.98M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.08M | 85.64M | 92.71M | 82.55M | 84.05M | 80.21M | 71.37M | 50.77M | 47.86M | 54.78M | 57.03M | 49.76M | 55.52M | 62.78M | 72.03M | 69.08M | 65.73M | 59.20M | 48.95M | 43.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.21M | 24.98M | 24.22M | 22.25M | 21.61M | 21.73M | 20.90M | 20.27M | 19.85M | 21.71M | 20.30M | 18.39M | 18.87M | 20.64M | 20.93M | 20.00M | 17.77M | 19.14M | 17.50M | 16.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.05M | 32.52M | 30.84M | 34.19M | 29.10M | 25.56M | 24.13M | 23.61M | 23.90M | 21.71M | 21.18M | 19.73M | 20.02M | 18.64M | 21.01M | 21.75M | 18.48M | 18.87M | 20.13M | 16.27M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 53.00M | 56.00M | 85.00M | 88.00M | 88.00M | 88.00M | 85.00M | 75.00M | 75.00M | 55.00M | 46.00M | 41.00M | 39.85M | 36.96M | 31.02M | 30.16M | 18.26M | 24.08M | 23.21M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.60M | 3.74M | 5.10M | 5.08M | 7.56M | 5.58M | 3.77M | 2.81M | 4.26M | 1.83M | 0.77M | 1.46M | 1.12M | 2.16M | 2.87M | 2.63M | 4.03M | 2.52M | 2.51M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.96M | 204.77M | 216.79M | 235.61M | 233.44M | 228.75M | 216.47M | 187.81M | 174.18M | 182.52M | 161.15M | 138.67M | 140.97M | 147.75M | 158.29M | 149.33M | 140.07M | 124.72M | 119.31M | 106.37M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 0.18M | 2.39M | 2.54M | 2.71M | 2.84M | 10.04M | 2.64M | 2.07M | 1.28M | 1.99M | 1.98M | 1.72M | 1.75M | 4.51M | 1.94M | 2.06M | 2.14M | 1.51M | 1.37M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 11.95M | 14.27M | 20.45M | 13.08M | 12.70M | 15.03M | 13.98M | 19.36M | 11.55M | 12.56M | 11.48M | 10.39M | 13.56M | 12.79M | 8.58M | 8.45M | 10.57M | 9.41M | 7.28M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | 0.01M | 0.89M | 0.94M | 0.84M | 0.72M | 0.72M | 0.72M | 0.72M | 0.43M | 0.43M | 0.72M | 0.43M | 0.72M | 0.73M | 0.72M | 0.73M | 0.73M | 0.73M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.68M | 218.29M | 234.39M | 253.88M | 250.09M | 245.22M | 235.03M | 205.21M | 191.22M | 196.09M | 176.52M | 152.85M | 153.51M | 159.63M | 169.53M | 159.92M | 150.66M | 133.82M | 127.08M | 115.09M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.02M | 218.29M | 234.40M | 254.77M | 251.03M | 246.06M | 235.76M | 205.93M | 191.94M | 196.81M | 176.95M | 153.29M | 154.23M | 160.07M | 170.25M | 160.64M | 151.38M | 134.55M | 127.81M | 115.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 53.00M | 56.00M | 85.00M | 88.00M | 88.00M | 88.00M | 85.00M | 75.00M | 75.00M | 55.00M | 46.00M | 41.00M | 39.85M | 36.96M | 31.02M | 30.16M | 18.26M | 24.08M | 23.21M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.37M | 295.24M | 275.95M | 270.36M | 265.11M | 267.66M | 268.41M | 211.04M | 200.00M | 181.53M | 178.92M | 169.66M | 159.77M | 161.19M | 153.10M | 149.97M | 152.76M | 146.15M | 146.18M | 139.32M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.37M | 295.24M | 275.95M | 270.36M | 265.11M | 267.66M | 268.41M | 211.04M | 200.00M | 181.53M | 178.92M | 169.66M | 159.77M | 161.19M | 153.10M | 149.97M | 152.76M | 146.15M | 146.18M | 139.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.38M | 513.52M | 510.35M | 525.12M | 516.14M | 513.72M | 504.16M | 416.97M | 391.94M | 378.34M | 355.87M | 322.94M | 314.00M | 321.25M | 323.35M | 310.61M | 304.14M | 280.70M | 274.00M | 255.14M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 11.48M | 11.86M | 0.23M | 12.22M | 12.22M | 12.29M | 0.05M | 0.01M | 12.36M | 0.17M | 12.60M | 12.65M | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.35M | 336.62M | 330.29M | 327.38M | 330.37M | -26.36M | -21.19M | 269.33M | -22.39M | -23.89M | 232.46M | 223.81M | 215.62M | -23.05M | -28.35M | -26.77M | 199.25M | -21.72M | -19.11M | -19.41M |