|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.16M | 194.55M | 199.62M | 203.25M | 208.03M | 213.19M | 220.03M | 226.58M | 232.35M | 237.75M | 245.30M | 251.61M | 258.18M | 266.19M | 271.59M | 279.98M | 290.48M | 298.29M | 306.27M | 313.37M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.43M | 106.61M | 126.35M | 172.63M | 166.16M | 157.24M | 156.10M | 176.62M | 148.59M | 266.78M | 144.30M | 201.15M | 189.62M | 192.12M | 151.61M | 182.78M | 187.69M | 216.26M | 170.18M | 170.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.89M | 78.09M | 78.80M | 73.17M | 80.81M | 77.10M | 88.80M | 100.64M | 104.72M | 118.99M | 114.94M | 138.11M | 131.41M | 139.63M | 136.29M | 144.64M | 132.98M | 146.81M | 143.56M | 147.85M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | 0.20M | 0.40M | | | | | 0.30M | 0.30M | 0.40M | 0.20M | 0.20M | 0.50M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.89M | 80.59M | 78.80M | 73.17M | 80.81M | 77.30M | 89.20M | 100.64M | 104.72M | 118.99M | 114.94M | 138.41M | 131.71M | 140.03M | 136.49M | 144.84M | 133.48M | 146.81M | 143.56M | 147.85M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.75M | 45.75M | 41.85M | 40.36M | 43.90M | 47.08M | 47.61M | 47.92M | 44.63M | 55.18M | 50.08M | 51.41M | 56.44M | 60.54M | 81.51M | 103.25M | 106.55M | 105.76M | 106.83M | 104.66M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.50M | 37.55M | 33.30M | 40.26M | 40.09M | 38.56M | 37.09M | 30.87M | 31.77M | 28.29M | 30.82M | 33.33M | 38.55M | 36.02M | 32.81M | 43.78M | 43.59M | 42.46M | 40.44M | 42.64M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.68M | 16.93M | 17.66M | 14.53M | 14.75M | 17.61M | 18.89M | 24.86M | 28.22M | 26.50M | 24.93M | 30.75M | 27.41M | 33.76M | 39.42M | 38.45M | 41.60M | 37.71M | 29.62M | 22.89M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.93M | 100.24M | 92.81M | 95.15M | 98.73M | 103.25M | 103.58M | 103.65M | 104.62M | 109.98M | 105.83M | 115.49M | 122.41M | 130.32M | 153.74M | 185.48M | 191.73M | 185.93M | 176.89M | 170.19M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 7.75M | 7.27M | 6.43M | 5.90M | 5.99M | 7.56M | 7.33M | 5.87M | 6.20M | 9.06M | 8.70M | 7.95M | 17.72M | 18.21M | 17.77M | 20.33M | 26.02M | 13.15M | 11.65M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.97M | 303.67M | 318.12M | 364.42M | 377.14M | 384.22M | 378.32M | 407.67M | 384.55M | 543.00M | 489.60M | 555.08M | 482.64M | 545.95M | 534.07M | 587.96M | 580.83M | 639.47M | 636.02M | 633.68M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.59M | 242.92M | 244.24M | 243.25M | 237.56M | 232.74M | 238.27M | 243.48M | 278.53M | 280.84M | 282.75M | 288.52M | 288.00M | 295.38M | 297.35M | 307.60M | 310.24M | 308.69M | 310.57M | 307.23M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.70M | 3.40M | 3.32M | 3.06M | 3.50M | 4.50M | 4.90M | 5.40M | 0.97M | 0.53M | 15.16M | 8.40M | 9.40M | 10.30M | 5.91M | 12.10M | 13.30M | 14.50M | 14.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 3.39M | 3.31M | 3.26M | 3.05M | 2.89M | 3.13M | 3.17M | 3.17M | 3.09M | 3.22M | 3.15M | 3.13M | 3.26M | 3.05M | 3.16M | 3.40M | 3.40M | 3.40M | 3.33M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.20M | 29.20M | 29.23M | 29.20M | 29.23M | 29.20M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M | 29.23M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.05M | 45.05M | 45.01M | 44.69M | 37.70M | 42.94M | 37.30M | 44.08M | 635.22M | 619.35M | 613.29M | 626.74M | 600.85M | 626.55M | 628.60M | 628.70M | 628.94M | 572.24M | 565.97M | 628.88M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.98M | 22.00M | 22.40M | 22.40M | 22.40M | 22.40M | 38.53M | 38.53M | 40.87M | 40.87M | 53.25M | 53.25M | 53.25M | 53.25M | 71.12M | 71.12M | 71.12M | 71.12M | 42.46M | 42.46M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.44M | 11.61M | 16.66M | 16.30M | 18.68M | 20.55M | 20.86M | 18.54M | 20.27M | 25.30M | 25.91M | 23.37M | 24.26M | 23.66M | 25.99M | 22.99M | 28.10M | 29.87M | 31.14M | 33.48M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.30M | 271.01M | 271.49M | 271.37M | 264.73M | 259.80M | 264.57M | 269.99M | 896.85M | 899.29M | 315.64M | 893.25M | 887.27M | 327.52M | 344.63M | 353.76M | 354.73M | 353.52M | 353.72M | 378.91M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.75M | 651.68M | 671.53M | 716.24M | 723.72M | 726.70M | 741.99M | 773.66M | 1,378.27M | 1,544.63M | 1,512.91M | 1,574.32M | 1,491.52M | 1,545.18M | 1,577.47M | 1,626.28M | 1,615.33M | 1,666.22M | 1,629.30M | 1,648.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.75M | 88.91M | 22.21M | 23.84M | 97.67M | 19.96M | 84.24M | 88.89M | 217.54M | 31.97M | 25.44M | 36.53M | 131.21M | 153.27M | 157.06M | 175.94M | 166.55M | 190.84M | 148.35M | 152.69M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.75M | 88.91M | 22.21M | 23.84M | 97.67M | 19.96M | 84.24M | 88.89M | 217.54M | 31.97M | 25.44M | 36.53M | 131.21M | 153.27M | 157.06M | 175.94M | 166.55M | 190.84M | 148.35M | 152.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.85M | 67.25M | 67.33M | 71.97M | 66.59M | 75.83M | 63.74M | 66.91M | 198.70M | 190.75M | 67.93M | 80.16M | 99.44M | 119.18M | 126.54M | 123.13M | 124.67M | 150.30M | 115.76M | 117.19M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08M | 2.26M | 2.20M | 2.16M | 2.06M | 1.68M | 3.05M | 2.17M | 12.92M | 0.43M | 0.44M | 0.43M | 0.25M | 0.25M | 0.23M | 0.22M | 0.93M | 0.92M | 1.64M | 1.67M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 2.86M | 2.98M | 3.28M | 3.31M | 3.18M | 3.00M | 2.99M | 3.13M | 3.72M | 3.91M | 3.94M | 4.00M | 4.21M | 6.80M | 7.75M | 7.88M | 7.83M | 7.93M | 9.71M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | 3.96M | 9.08M | 13.12M | 0.60M | 1.53M | 4.57M | 11.59M | 17.70M | 31.09M | 1.61M | 5.86M | 1.51M | 1.28M | 9.66M | 15.14M | 1.05M | 5.63M | 0.24M | 0.41M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.55M | 97.99M | 103.81M | 114.36M | 103.63M | 102.19M | 94.86M | 105.64M | 251.28M | 257.96M | 225.41M | 255.17M | 136.97M | 159.01M | 173.76M | 199.05M | 176.41M | 205.23M | 158.16M | 164.48M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.46M | 75.55M | 74.78M | 74.35M | 73.87M | 74.01M | 72.84M | 72.87M | 488.28M | 638.21M | 589.58M | 594.01M | 586.85M | 596.45M | 601.63M | 603.86M | 607.73M | 608.58M | 608.75M | 609.80M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.23M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.55M | 25.47M | 24.70M | 25.49M | 24.68M | 24.37M | 23.69M | 23.99M | 24.41M | 30.20M | 29.72M | 28.74M | 29.48M | 28.94M | 41.88M | 40.70M | 38.96M | 39.44M | 37.68M | 75.14M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 2.90M | 0.53M | 0.49M | 0.36M | 0.24M | 0.14M | 0.18M | 0.20M | 0.20M | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 14.88M | 6.53M | 6.53M | 6.53M | 14.19M | 7.22M | 15.18M | 17.63M | 15.70M | 22.72M | 17.98M | 6.07M | 27.04M | 6.96M | 6.96M | 27.80M | 6.96M | 5.93M | 5.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.81M | 206.62M | 219.48M | 230.18M | 217.88M | 207.34M | 206.10M | 209.90M | 771.40M | 933.79M | 850.77M | 883.98M | 772.11M | 790.46M | 838.22M | 868.04M | 830.05M | 882.52M | 834.57M | 868.85M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.52M | 221.50M | 226.01M | 236.71M | 224.41M | 221.53M | 213.33M | 225.08M | 789.03M | 949.49M | 873.49M | 901.96M | 778.18M | 817.50M | 845.17M | 874.99M | 857.85M | 889.48M | 840.49M | 874.77M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.54M | 77.81M | 76.98M | 76.51M | 75.93M | 75.69M | 75.89M | 75.04M | 501.20M | 638.64M | 590.01M | 594.43M | 587.10M | 596.70M | 601.86M | 604.08M | 608.65M | 609.50M | 610.39M | 611.47M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.22M | 430.18M | 445.52M | 479.52M | 499.31M | 505.17M | 528.66M | 548.58M | 589.24M | 595.14M | 639.42M | 672.36M | 713.35M | 727.68M | 732.30M | 751.28M | 757.48M | 776.75M | 788.80M | 773.39M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.22M | 430.18M | 445.52M | 479.52M | 499.31M | 505.17M | 528.66M | 548.58M | 589.24M | 595.14M | 639.42M | 672.36M | 713.35M | 727.68M | 732.30M | 751.28M | 757.48M | 776.75M | 788.80M | 773.39M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.75M | 651.68M | 671.53M | 716.24M | 723.72M | 726.70M | 741.99M | 773.66M | 1,378.27M | 1,544.63M | 1,512.91M | 1,574.32M | 1,491.52M | 1,545.18M | 1,577.47M | 1,626.28M | 1,615.33M | 1,666.22M | 1,629.30M | 1,648.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.32M | -8.73M | 0.05M | 0.19M | 0.48M | -10.00M | 0.26M | 0.00M | 1.34M | 1.34M | -11.32M | -11.52M | -12.32M | -13.23M | 0.39M | 1.54M | 0.17M | -16.13M | 1.37M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.58M | 160.58M | 180.34M | -7.25M | 221.94M | -9.93M | 271.72M | -8.27M | 323.88M | 373.10M | -8.48M | -8.77M | -8.83M | -8.82M | -9.18M | -7.97M | -5.36M | -5.27M | -5.31M | 673.30M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | 56.05M | 56.44M | -8.74M | 57.90M | 57.99M | 58.11M | -10.26M | -10.25M | 59.22M | 59.39M | 60.16M | 60.48M | 60.69M | 60.85M | 61.29M | 61.65M | 46.35M | 45.65M | 44.64M |