|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.34M | 0.38M | 0.52M | 0.50M | 0.37M | 0.09M | 0.30M | 0.53M | 4.16M | 20.67M | 7.77M | 10.57M | 18.99M | 7.91M | 29.50M | 5.71M | 16.91M | 8.78M | 69.36M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.34M | 0.38M | 0.52M | 0.50M | 0.37M | 0.09M | 0.30M | 0.53M | 4.16M | 20.67M | 7.77M | 10.57M | 18.99M | 7.91M | 29.50M | 5.71M | 16.91M | 8.78M | 69.36M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.55M | 78.32M | 76.50M | 76.59M | 83.96M | 102.19M | 91.09M | 90.60M | 113.51M | 114.15M | 129.11M | 127.96M | 145.43M | 168.24M | 162.66M | 158.10M | 169.53M | 183.21M | 176.40M | 190.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.69M | 30.72M | 30.80M | 31.88M | 31.21M | 41.31M | 44.10M | 7.41M | 35.88M | 6.23M | 6.26M | 8.05M | 10.80M | 28.57M | 29.55M | 29.96M | 30.88M | 34.04M | 34.03M | 41.47M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.25M | 109.04M | 107.30M | 108.47M | 115.17M | 143.50M | 135.19M | 98.01M | 149.40M | 120.38M | 135.37M | 136.01M | 156.23M | 196.81M | 192.21M | 188.06M | 200.41M | 217.25M | 210.43M | 232.20M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.77M | 274.60M | 314.70M | 322.70M | 332.02M | 337.75M | 349.92M | 380.44M | 416.67M | 427.82M | 494.37M | 500.86M | 521.25M | 532.37M | 533.77M | 434.06M | 441.45M | 463.22M | 464.31M | 553.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.17M | 32.26M | 37.45M | 32.30M | 26.97M | 24.96M | 28.15M | 15.20M | 24.17M | 14.80M | 21.94M | 36.39M | 55.05M | 48.20M | 41.40M | 30.90M | 61.77M | 56.25M | 38.76M | 37.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.53M | 416.23M | 459.86M | 463.99M | 474.66M | 506.59M | 513.34M | 548.88M | 590.76M | 674.22M | 770.36M | 774.03M | 743.10M | 796.38M | 775.30M | 965.35M | 968.86M | 753.62M | 722.28M | 893.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.32M | 40.09M | 41.78M | 42.49M | 44.48M | 42.24M | 44.56M | 40.50M | 49.53M | 43.99M | 53.27M | 58.08M | 66.56M | 72.57M | 74.63M | 71.04M | 71.17M | 80.24M | 82.99M | 91.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.13M | 238.13M | 240.83M | 217.26M | 248.84M | 248.84M | 248.84M | 217.26M | 253.58M | 222.02M | 345.73M | 288.59M | 351.11M | 390.13M | 390.64M | 428.26M | 423.58M | 428.67M | 428.70M | 641.24M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.91M | 102.00M | 117.04M | 108.26M | 103.53M | 99.09M | 94.86M | 86.56M | 90.06M | 82.82M | 118.86M | 114.13M | 110.75M | 165.39M | 160.58M | 197.16M | 191.02M | 208.54M | 201.85M | 295.96M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.04M | 340.13M | 357.87M | 325.52M | 352.36M | 347.93M | 343.69M | 303.82M | 343.64M | 304.84M | 464.59M | 402.72M | 461.86M | 555.52M | 551.22M | 625.42M | 614.60M | 637.20M | 630.55M | 937.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.02M | 29.62M | 27.02M | 27.74M | 23.41M | 25.23M | 31.98M | 56.01M | 27.18M | 30.22M | | 93.00M | | | 29.31M | 282.82M | 259.51M | 38.92M | | 29.75M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.56M | 433.99M | 453.08M | 454.56M | 446.32M | 440.64M | 444.19M | 450.91M | 453.64M | 399.25M | 572.62M | 576.31M | 593.83M | 697.92M | 688.70M | 777.28M | 764.12M | 848.41M | 838.17M | 1,135.25M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.09M | 850.22M | 912.94M | 918.56M | 920.97M | 947.22M | 957.53M | 999.79M | 1,044.40M | 1,073.47M | 1,342.98M | 1,350.34M | 1,336.92M | 1,494.30M | 1,464.00M | 1,742.63M | 1,732.98M | 1,602.03M | 1,560.45M | 2,028.58M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.82M | 63.80M | 96.90M | 115.06M | 94.92M | 112.94M | 119.09M | 128.50M | 141.85M | 104.57M | 137.79M | 173.04M | 155.48M | 144.65M | 122.74M | 145.49M | 140.78M | 140.47M | 112.42M | 154.51M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.14M | 1.14M | 1.27M | 1.28M | 1.28M | 1.28M | 1.28M | 1.29M | 1.29M | 1.57M | 1.58M | 1.58M | 1.84M | 1.84M | 2.06M | 2.07M | 2.07M | 2.07M | 2.34M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.96M | 64.95M | 98.04M | 116.34M | 96.20M | 114.21M | 120.37M | 129.79M | 143.14M | 105.86M | 139.36M | 174.61M | 157.06M | 146.49M | 124.58M | 147.55M | 142.85M | 142.53M | 114.49M | 156.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.88M | 53.98M | 54.49M | 49.47M | 46.68M | 48.23M | 50.79M | 31.89M | 44.30M | 30.30M | 33.39M | 36.38M | 35.99M | 49.16M | 55.52M | 52.75M | 46.79M | 52.01M | 61.36M | 73.16M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.32M | 13.82M | 14.16M | 14.16M | 14.16M | 14.16M | 9.16M | 10.00M | 10.00M | 10.00M | 19.00M | 22.50M | 30.00M | 30.00M | 30.00M | 30.00M | 5.62M | 7.50M | 7.50M | 7.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.16M | 132.75M | 166.69M | 179.96M | 157.04M | 176.60M | 180.33M | 224.60M | 197.44M | 210.22M | 252.15M | 286.89M | 223.05M | 225.65M | 210.11M | 298.50M | 248.30M | 202.04M | 183.35M | 237.51M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.25M | 261.39M | 280.05M | 270.41M | 289.68M | 294.45M | 288.53M | 276.30M | 341.86M | 365.11M | 441.77M | 406.84M | 451.62M | 433.51M | 420.34M | 400.17M | 459.38M | 371.66M | 348.60M | 285.30M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.19M | 18.27M | 17.23M | 14.33M | 13.77M | 11.98M | 10.13M | 7.40M | 7.55M | 7.65M | 7.47M | 7.94M | 7.68M | 7.56M | 7.68M | 7.26M | 7.21M | 7.54M | 7.33M | 5.92M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.93M | | | | 53.39M | | | | 68.20M | 53.03M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.52M | 11.24M | 10.98M | 9.11M | 10.34M | 8.38M | 10.17M | 30.50M | 9.50M | 3.74M | 9.67M | 6.99M | 7.41M | 4.32M | | | | | | 12.39M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.67M | 25.04M | 26.70M | 27.17M | 26.34M | 24.54M | 22.95M | 19.15M | 30.74M | 17.61M | 21.96M | 24.96M | 11.00M | 36.52M | 29.06M | 39.50M | 39.35M | 38.26M | 37.61M | 43.69M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.03M | 0.26M | 0.25M | | | | | | | 0.44M | | 3.00M | 5.43M | 9.01M | 9.01M | 3.00M | 3.00M | 0.22M | 4.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.79M | 448.69M | 501.66M | 500.98M | 497.18M | 515.94M | 512.10M | 550.26M | | | 733.02M | 733.61M | 721.19M | 707.55M | 667.19M | 745.43M | 754.24M | 619.50M | 576.89M | 584.82M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.79M | 448.73M | 501.92M | 501.23M | 497.18M | 515.94M | 512.10M | 550.26M | 587.09M | 604.33M | 733.46M | 733.61M | 724.19M | 712.98M | 676.20M | 754.44M | 757.24M | 622.50M | 577.11M | 589.77M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.56M | 275.21M | 294.21M | 284.57M | 303.85M | 308.61M | 297.69M | 286.30M | 351.86M | 375.11M | 460.77M | 429.34M | 481.62M | 463.51M | 450.34M | 430.17M | 465.01M | 379.16M | 356.10M | 292.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.30M | 401.49M | 411.02M | 417.33M | 423.79M | 431.28M | 445.43M | 449.53M | 457.31M | 469.14M | 609.52M | 616.73M | 612.74M | 781.32M | 787.80M | 988.19M | 975.74M | 979.53M | 983.34M | 1,438.81M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.30M | 401.49M | 411.02M | 417.33M | 423.79M | 431.28M | 445.43M | 449.53M | 457.31M | 469.14M | 609.52M | 616.73M | 612.74M | 781.32M | 787.80M | 988.19M | 975.74M | 979.53M | 983.34M | 1,438.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.09M | 850.22M | 912.94M | 918.56M | 920.97M | 947.22M | 957.53M | 999.79M | 1,044.40M | 1,073.47M | 1,342.98M | 1,350.34M | 1,336.92M | 1,494.30M | 1,464.00M | 1,742.63M | 1,732.98M | 1,602.03M | 1,560.45M | 2,028.58M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | 315.56M | 323.43M | -0.18M | | 339.59M | 347.73M | 351.30M | 2.97M | 5.33M | 6.98M | 384.70M | 4.64M | 4.86M | 381.68M | 3.07M | 381.44M | 382.57M | 0.68M | 0.51M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.07M | | | | 0.17M | | | | 0.12M | | | | 0.08M |