|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.70M | 43.13M | 50.61M | 36.18M | 57.38M | 28.46M | 36.46M | 21.17M | 22.74M | 26.16M | 30.01M | 29.31M | 27.12M | 33.59M | 35.47M | 26.78M | 29.77M | 32.52M | 23.41M | 20.31M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | 12.98M | 15.84M | 23.80M | 17.36M | 7.38M | 13.07M | 6.27M | 2.35M | 3.97M | 15.47M | 12.76M | 5.61M | 4.90M | 3.31M | 0.39M | 0.72M | 0.62M | 2.26M | 7.83M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.19M | 56.11M | 66.45M | 59.98M | 74.74M | 35.84M | 49.52M | 27.44M | 25.09M | 30.14M | 45.48M | 42.07M | 32.73M | 38.49M | 38.78M | 27.17M | 30.49M | 33.14M | 25.67M | 28.14M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 23.16M | 86.89M | 5.53M | 444.00M | 5.52M | 68.66M | 66.54M | 63.37M | 66.06M | 58.73M | 58.08M | 64.08M | 46.89M | 2.73M | 65.46M | 49.18M | 46.15M | 55.07M | 52.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.50M | 60.00M | 63.93M | 11.39M | 11.39M | 11.46M | 11.46M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.28M | 83.16M | 150.82M | 16.92M | 455.39M | 16.97M | 80.11M | 66.54M | 63.37M | 66.06M | 58.73M | 58.08M | 64.08M | 46.89M | 2.73M | 65.46M | 49.18M | 46.15M | 55.07M | 52.73M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 11.77M | | | 1.30M | | | 12.50M | 1.47M | 1.95M | 10.08M | 9.86M | 8.99M | 12.45M | 5.90M | 8.39M | 10.04M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 7.18M | | | 6.40M | | | 6.36M | 5.06M | 4.08M | 4.48M | 4.79M | 4.20M | 3.79M | 4.11M | 3.97M | 4.62M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.51M | 38.42M | | | 47.74M | | | 36.84M | 35.77M | 28.65M | 29.20M | 27.77M | 31.12M | 28.53M | 33.21M | 35.20M | 40.73M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.25M | 58.12M | 54.37M | 58.49M | 67.44M | 61.09M | 66.63M | 67.15M | 71.11M | 57.09M | 52.61M | 42.61M | 49.43M | 48.01M | 49.91M | 1.17M | 1.65M | | 1.01M | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | 5.41M | 10.30M | 10.24M | 11.08M | 8.97M | 9.34M | 5.22M | 5.92M | 6.21M | 9.54M | 8.03M | 6.13M | 6.57M | 5.46M | 6.15M | 5.35M | 6.04M | 5.47M | 5.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.25M | 226.60M | 229.53M | 241.21M | 273.49M | 186.31M | 199.12M | 171.60M | 179.53M | 168.21M | 168.77M | 150.84M | 153.66M | 145.15M | 153.12M | 153.46M | 149.72M | 150.92M | 155.92M | 158.55M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.54M | | | | 50.51M | | | | 11.15M | | | | 4.71M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | | | | 3.69M | | | | 3.59M | | | | 3.59M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.33M | 224.32M | 222.55M | 221.00M | 222.95M | 233.47M | 239.07M | 244.17M | 246.69M | 248.88M | 248.75M | 248.90M | 244.89M | 238.89M | 214.74M | 212.62M | 208.00M | 203.53M | 198.50M | 193.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | 5.91M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 2.68M | 2.68M | 9.46M | 9.38M | 9.23M | 9.09M | 8.94M | 8.79M | 8.64M | 15.62M | 8.35M | 8.20M | 8.06M | 4.51M | 8.14M | 7.88M | 7.73M | 7.57M | 7.42M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 2.68M | 2.68M | 15.42M | 15.29M | 15.20M | 15.06M | 14.91M | 14.76M | 14.62M | 8.50M | 8.35M | 8.20M | 8.06M | 4.51M | 8.14M | 7.88M | 7.73M | 7.57M | 7.42M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | | | | 97.15M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.63M | 32.49M | 5.14M | 35.66M | 5.59M | 34.89M | 40.13M | 44.13M | 5.99M | 44.02M | 4.70M | 5.03M | 4.20M | 6.03M | 33.58M | 8.57M | 3.18M | 8.29M | 9.86M | 34.54M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.95M | 256.81M | 255.43M | 256.65M | 257.83M | 268.36M | 279.20M | 288.30M | 291.88M | 292.90M | 285.47M | 283.79M | 278.84M | 272.26M | 248.32M | 248.75M | 243.34M | 237.55M | 232.87M | 227.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.20M | 483.40M | 484.95M | 497.87M | 531.32M | 454.67M | 478.32M | 459.90M | 471.41M | 461.10M | 454.24M | 434.63M | 432.50M | 417.41M | 401.44M | 402.21M | 393.06M | 388.47M | 388.79M | 386.29M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.03M | 28.39M | 23.25M | 21.75M | 21.48M | 17.49M | 28.11M | 24.41M | 25.93M | 23.99M | 20.75M | 18.51M | 20.13M | 17.20M | 20.37M | 17.03M | 15.71M | 15.52M | 14.51M | 19.30M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.03M | 28.39M | 23.25M | 21.75M | 21.48M | 17.49M | 28.11M | 24.41M | 25.93M | 23.99M | 20.75M | 18.51M | 20.13M | 17.20M | 20.37M | 17.03M | 15.71M | 15.52M | 14.51M | 19.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.98M | 15.46M | 21.31M | 19.48M | 21.40M | 22.17M | 26.56M | 17.33M | 15.33M | 16.64M | 20.20M | 18.17M | 16.50M | 14.26M | 24.21M | 23.82M | 16.02M | 16.19M | 16.69M | 12.33M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 6.47M | 7.55M | 7.17M | 15.34M | 10.10M | 12.77M | 6.15M | 5.12M | 6.49M | 6.15M | 5.59M | 5.89M | 5.81M | 7.19M | 7.00M | 4.89M | 5.46M | 5.25M | 4.74M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.17M | 17.69M | 13.58M | 27.49M | 32.77M | 1.11M | 6.73M | 2.10M | 8.40M | 7.25M | 13.85M | 8.30M | 2.76M | 3.39M | 1.18M | 0.30M | 0.91M | 0.11M | 1.07M | 0.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M | 9.37M | 9.38M | 10.71M | 9.80M | 9.20M | 3.85M | 19.68M | 21.06M | 4.04M | 4.33M | 4.49M | 4.48M | 4.44M | 4.85M | 4.97M | 4.98M | 5.14M | 4.96M | 4.97M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.74M | 84.45M | 69.60M | 80.18M | 95.12M | 54.51M | 78.02M | 53.85M | 58.69M | 58.41M | 65.29M | 55.05M | 49.77M | 45.10M | 57.80M | 53.12M | 42.51M | 42.42M | 59.07M | 41.65M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.85M | 70.62M | 50.36M | 53.68M | 52.52M | 45.89M | 68.36M | 83.74M | 82.08M | 75.88M | 82.10M | 84.07M | 90.96M | 83.34M | 92.90M | 110.66M | 118.32M | 100.60M | 63.03M | 73.06M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.32M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.41M | | | | 15.06M | | 3.91M | 19.94M | 19.03M | 17.89M | 16.83M | 15.74M | 16.91M | 15.64M | 15.41M | 13.96M | 13.01M | 13.24M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.17M | 2.73M | 10.39M | 10.34M | 10.29M | 10.07M | 8.80M | 8.97M | 8.79M | 8.87M | 8.27M | 8.96M | 9.12M | 9.30M | 8.75M | 8.87M | 8.97M | 9.10M | 8.44M | 8.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.01M | 175.47M | 129.34M | 144.57M | 157.44M | 109.60M | 161.44M | 157.26M | 161.83M | 154.24M | 166.41M | 157.02M | 157.56M | 144.18M | 167.62M | 179.42M | 176.25M | 156.97M | 135.11M | 127.95M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.19M | 178.21M | 139.74M | 154.90M | 167.73M | 119.67M | 170.23M | 166.23M | 170.62M | 163.10M | 174.68M | 165.98M | 166.68M | 153.49M | 176.38M | 188.29M | 185.22M | 166.07M | 143.54M | 136.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.02M | 88.31M | 63.94M | 81.17M | 85.29M | 46.99M | 75.09M | 85.84M | 90.48M | 83.13M | 95.95M | 92.37M | 93.72M | 86.74M | 94.08M | 110.97M | 119.23M | 100.71M | 64.09M | 73.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.02M | 305.20M | 345.21M | 342.96M | 363.59M | 335.00M | 308.09M | 293.68M | 300.79M | 298.00M | 279.56M | 268.66M | 265.82M | 263.93M | 225.06M | 213.92M | 207.84M | 222.40M | 245.24M | 249.88M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.02M | 305.20M | 345.21M | 342.96M | 363.59M | 335.00M | 308.09M | 293.68M | 300.79M | 298.00M | 279.56M | 268.66M | 265.82M | 263.93M | 225.06M | 213.92M | 207.84M | 222.40M | 245.24M | 249.88M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.20M | 483.40M | 484.95M | 497.87M | 531.32M | 454.67M | 478.32M | 459.90M | 471.41M | 461.10M | 454.24M | 434.63M | 432.50M | 417.41M | 401.44M | 402.21M | 393.06M | 388.47M | 388.79M | 386.29M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -724.16M | -3.88M | -0.28M | -0.28M | -672.89M | -701.25M | -734.64M | -748.12M | -740.84M | 1.82M | -763.91M | -775.95M | -779.38M | 2.48M | -824.17M | 4.97M | 4.97M | -833.58M | -812.09M | -808.13M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | | | 0.26M | 1.17M | 0.86M | 0.39M | 1.25M | 2.94M | | | | 2.73M | | | | 2.53M | |