|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 143.72M | 107.41M | 85.80M | 24.80M | 25.74M | 13.22M | 7.32M | 6.03M | 10.56M | 25.04M | 57.08M | 12.75M | 16.42M | 10.94M | 19.98M | 27.89M | 51.19M | 17.83M | 18.08M | 55.97M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.60M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 143.72M | 107.41M | 85.80M | 27.40M | 25.74M | 13.22M | 7.32M | 6.03M | 10.56M | 25.04M | 57.08M | 12.75M | 16.42M | 10.94M | 19.98M | 27.89M | 51.19M | 17.83M | 18.08M | 55.97M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 148.69M | 185.69M | 232.82M | 293.60M | 338.87M | 388.80M | 5.09M | 492.61M | 0.29M | 0.29M | 322.61M | 0.33M | 0.10M | 0.12M | 281.57M | 338.13M | 0.10M | 276.95M | 0.06M | 317.75M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.20M | 0.13M | 0.22M | 0.16M | 0.38M | 0.30M | 394.94M | 0.61M | | | 302.82M | | | | 264.45M | | | | 234.50M | 283.46M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 148.90M | 185.82M | 233.04M | 293.75M | 339.25M | 389.10M | 400.03M | 493.22M | 0.29M | 0.29M | 625.43M | 0.33M | 0.10M | 0.12M | 546.02M | 338.13M | 0.10M | 276.95M | 234.57M | 601.21M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 21.60M | 19.60M | 20.40M | 20.68M | 19.14M | 20.16M | 20.52M | 21.68M | 23.23M | 29.77M | 25.18M | 24.47M | 23.90M | 21.54M | 24.88M | 32.55M | 33.91M | 30.99M | 27.40M | 29.67M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 16.95M | 17.99M | 24.06M | 22.40M | 20.25M | 20.16M | 20.65M | 19.17M | 19.66M | 15.12M | 13.47M | 13.17M | 13.60M | 14.28M | 13.56M | 8.24M | 7.77M | 6.99M | 6.88M | 7.64M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 38.55M | 37.97M | 44.46M | 43.07M | 39.39M | 40.31M | 41.16M | 40.85M | 42.89M | 44.88M | 38.65M | 37.64M | 37.50M | 35.82M | 38.45M | 40.80M | 41.68M | 37.97M | 34.28M | 37.31M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 24.85M | 25.05M | 31.49M | 33.98M | 32.72M | 37.33M | 34.38M | 39.77M | 36.48M | 44.49M | 35.54M | 37.89M | 35.14M | 51.13M | 45.35M | 50.84M | 37.25M | 47.47M | 38.00M | 33.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 356.01M | 356.26M | 394.79M | 398.20M | 437.10M | 479.97M | 517.94M | 579.87M | 520.99M | 470.23M | 454.06M | 411.72M | 384.27M | 396.68M | 385.50M | 457.85M | 439.43M | 380.26M | 354.39M | 444.41M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 317.57M | 343.15M | 391.79M | 440.46M | 438.88M | 427.06M | 499.55M | 515.04M | 511.23M | 523.36M | 517.58M | 591.18M | 648.96M | 673.69M | 725.65M | 767.49M | 800.41M | 887.36M | 912.18M | 936.03M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | 83.50M | 83.27M | 78.39M | 78.23M | 77.71M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | 4.70M | 4.68M | 2.07M | 5.37M | 30.26M | 18.21M | 18.21M | 18.21M | 45.13M | 48.48M | 48.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 110.85M | 111.19M | 108.47M | 21.39M | 103.03M | 100.45M | 195.20M | 125.80M | 125.51M | 201.57M | 116.19M | 201.31M | 126.83M | 127.93M | 123.72M | 119.34M | 114.96M | 110.58M | 106.20M | 102.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 110.85M | 111.19M | 108.47M | 21.39M | 103.03M | 100.45M | 195.20M | 125.80M | 130.20M | 206.27M | 120.87M | 203.38M | 132.21M | 158.19M | 141.93M | 137.55M | 133.17M | 155.71M | 154.69M | 150.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.62M | 60.49M | 54.53M | 48.88M | 46.34M | 43.85M | 39.41M | 38.82M | 48.88M | 48.34M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.92M | 9.73M | 7.41M | 12.44M | 13.57M | 16.64M | 18.90M | 19.98M | 22.75M | 23.41M | 24.56M | 26.14M | 29.57M | 29.50M | 18.66M | 21.45M | 5.66M | 19.17M | 18.53M | 17.71M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 483.85M | 511.88M | 391.80M | 613.72M | 606.73M | 592.43M | 704.92M | 705.38M | 706.10M | 712.26M | 764.13M | 879.59M | 938.85M | 949.97M | 980.78M | 1,087.36M | 1,107.06M | 1,207.89M | 1,241.23M | 1,262.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 839.86M | 868.13M | 950.19M | 1,011.92M | 1,043.83M | 1,072.40M | 1,222.85M | 1,285.25M | 1,227.09M | 1,182.49M | 1,218.19M | 1,291.31M | 1,323.12M | 1,346.65M | 1,366.28M | 1,545.21M | 1,546.49M | 1,588.15M | 1,595.61M | 1,706.88M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.37M | 26.66M | 36.05M | 57.31M | 53.99M | 55.84M | 61.54M | 77.58M | 47.39M | 54.50M | 42.58M | 54.39M | 36.75M | 41.44M | 39.19M | 5.90M | 47.66M | 3.94M | 49.68M | 55.06M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.37M | 26.66M | 36.05M | 57.31M | 53.99M | 55.84M | 61.54M | 77.58M | 47.39M | 54.50M | 42.58M | 54.39M | 36.75M | 41.44M | 39.19M | 5.90M | 47.66M | 3.94M | 49.68M | 55.06M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 12.23M | 12.99M | 22.23M | 49.94M | 71.27M | 64.86M | 23.29M | 15.43M | 75.87M | 29.06M | 66.18M | 62.83M | 38.28M | 21.14M | 29.94M | 15.35M | 24.54M | 21.03M | 17.70M | 36.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.84M | 9.88M | 13.41M | 18.66M | 15.34M | 21.52M | 26.18M | 23.50M | 17.71M | 20.24M | 19.72M | 17.23M | 17.40M | 29.97M | 24.68M | 21.70M | 16.23M | 23.56M | 22.27M | 18.72M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.62M | 31.25M | 46.88M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.27M | 0.19M | 14.00M | 18.10M | 0.02M | 16.96M | 0.02M | 0.02M | 16.16M | 0.09M | 0.19M | 0.20M | 0.20M | 0.21M | 16.44M | 0.49M | 15.37M | 0.70M | 14.25M | 14.34M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.22M | 1.66M | 2.71M | 2.61M | 2.41M | 2.86M | 3.06M | 4.04M | 3.65M | 3.07M | 1.40M | 2.97M | 2.49M | 2.67M | 2.11M | 2.14M | 2.05M | 3.79M | 2.44M | 3.14M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 102.18M | 112.24M | 162.04M | 185.67M | 205.99M | 209.50M | 231.29M | 237.35M | 207.78M | 220.67M | 211.55M | 212.05M | 212.61M | 222.60M | 233.38M | 249.88M | 219.06M | 231.31M | 225.70M | 231.58M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 75.50M | 65.00M | | | 75.00M | 90.00M | 80.00M | 85.00M | 245.89M | 270.84M | 285.44M | 285.04M | 199.65M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 103.55M | 101.10M | 103.08M | 103.64M | 106.10M | 110.04M | 117.75M | 117.78M | 118.11M | 119.78M | 119.68M | 118.33M | 120.11M | 122.93M | 122.01M | 123.87M | 123.84M | 123.55M | 121.45M | 128.15M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 55.21M | 54.14M | 53.20M | 55.46M | 51.60M | 48.55M | 46.39M | 43.37M | 40.71M | 38.84M | 37.80M | 39.67M | 37.94M | 34.79M | 31.09M | 27.95M | 25.01M | 23.29M | 21.53M | 23.72M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 21.93M | 32.79M | 29.55M | 47.40M | 45.10M | 44.95M | 43.58M | 45.70M | 49.65M | 43.98M | 38.95M | 38.55M | 42.73M | 52.11M | 62.87M | 66.13M | 70.06M | 78.05M | 92.85M | 88.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 157.39M | 166.38M | 225.47M | 241.13M | 257.59M | 258.05M | 295.55M | 356.22M | 313.49M | 259.51M | 287.06M | 364.43M | 378.26M | 375.11M | 387.88M | 562.13M | 553.31M | 578.45M | 575.69M | 498.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 179.32M | 199.17M | 255.02M | 288.53M | 302.68M | 303.00M | 339.12M | 401.92M | 363.14M | 303.49M | 326.02M | 402.99M | 420.99M | 427.22M | 450.75M | 628.26M | 623.37M | 656.50M | 668.54M | 587.24M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 75.50M | 65.00M | | | 75.00M | 90.00M | 80.00M | 85.00M | 245.89M | 270.84M | 301.06M | 316.29M | 246.52M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 660.55M | 668.96M | 695.17M | 723.39M | 741.14M | 769.40M | 883.73M | 883.34M | 863.95M | 879.00M | 892.17M | 888.32M | 902.13M | 919.43M | 915.53M | 916.95M | 923.12M | 931.65M | 927.07M | 991.48M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 660.55M | 668.96M | 695.17M | 723.39M | 741.14M | 769.40M | 883.73M | 883.34M | 863.95M | 879.00M | 892.17M | 888.32M | 902.13M | 919.43M | 915.53M | 916.95M | 923.12M | 808.11M | 805.62M | 1,119.63M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 839.86M | 868.13M | 950.19M | 1,011.92M | 1,043.83M | 1,072.40M | 1,222.85M | 1,285.25M | 1,227.09M | 1,182.49M | 1,218.19M | 1,291.31M | 1,323.12M | 1,346.65M | 1,366.28M | 1,545.21M | 1,546.49M | 1,588.15M | 1,595.61M | 1,706.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -356.92M | -368.96M | -359.47M | -352.67M | -340.17M | -318.84M | -311.19M | -298.85M | -278.73M | -264.39M | -236.79M | -233.17M | -220.30M | -204.51M | -206.15M | -197.91M | -187.26M | -184.58M | -184.92M | -176.32M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.85M | 3.14M | 2.21M | 2.03M | 2.03M | 4.05M | 4.24M | 1.92M | 1.96M | 4.12M | 1.95M | 2.70M | 2.61M | 2.53M | 2.67M | 2.46M | 2.59M | 1.68M | 1.68M | 2.31M |