|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.25M | 13.31M | 12.25M | 10.34M | 6.79M | 7.37M | 12.19M | 8.73M | 6.07M | 9.47M | 6.07M | 7.29M | 10.83M | 7.89M | 11.84M | 15.43M | 7.13M | 9.95M | 14.96M | 10.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.25M | 13.31M | 12.25M | 10.34M | 6.79M | 7.37M | | 8.73M | 6.07M | 9.47M | 6.07M | 7.29M | 10.83M | 7.89M | 11.84M | | 7.13M | 9.95M | 14.96M | 10.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.95M | 70.10M | 67.39M | 68.83M | 81.77M | 86.08M | 76.34M | 1.03M | 85.66M | 83.49M | 83.15M | 0.19M | 84.28M | 83.97M | 74.73M | 1.87M | 82.54M | 84.34M | 80.98M | 78.98M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 16.00M | 16.00M | 16.00M | 0.87M | 0.00M | 1.88M | 1.03M | 15.00M | 0.25M | 15.00M | | 5.51M | 15.00M | 15.00M | | 15.00M | 6.49M | 8.90M | 19.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.95M | 86.10M | 83.39M | 84.83M | 82.63M | 86.08M | 78.22M | 2.07M | 100.66M | 83.74M | 98.15M | 4.64M | 89.79M | 98.97M | 89.73M | 1.87M | 97.54M | 90.83M | 89.89M | 97.98M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.82M | 19.43M | 11.78M | 10.33M | 27.73M | 28.74M | 30.72M | 6.96M | 8.13M | 49.30M | 49.87M | 6.89M | 6.78M | 49.17M | 48.98M | 46.40M | 7.89M | 7.56M | 45.83M | 38.77M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.14M | 35.25M | 36.90M | 47.07M | 42.74M | 44.25M | 37.95M | 48.81M | 50.20M | 54.77M | 55.61M | 48.68M | 49.61M | 49.02M | 50.23M | 49.32M | 53.85M | 54.84M | 48.10M | 39.93M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.79M | 12.60M | 12.48M | 22.48M | 16.70M | 19.61M | 16.59M | 23.23M | 26.32M | 20.60M | 18.03M | 17.33M | 16.33M | 14.47M | 14.14M | 13.49M | 17.10M | 15.95M | 17.95M | 19.07M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.79M | 78.94M | 82.39M | 108.72M | 97.87M | 100.35M | 92.51M | 121.74M | 131.61M | 132.05M | 130.75M | 124.69M | 123.08M | 119.82M | 120.86M | 116.76M | 124.18M | 123.67M | 119.17M | 104.43M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 7.60M | 4.80M | 4.93M | 6.53M | 5.51M | 5.78M | 7.44M | 8.05M | 7.81M | 7.44M | 5.37M | 5.08M | 6.68M | 6.91M | 8.66M | 9.77M | 9.91M | 8.36M | 6.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.07M | 185.95M | 182.83M | 208.82M | 209.82M | 215.32M | 204.70M | 231.41M | 247.52M | 248.07M | 242.54M | 236.65M | 243.77M | 247.38M | 238.71M | 236.79M | 246.49M | 251.20M | 249.54M | 239.62M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.90M | 158.62M | 159.79M | 158.56M | 156.49M | 155.06M | 153.03M | 155.00M | 154.66M | 156.71M | 156.09M | 158.73M | 155.38M | 153.13M | 152.53M | 148.06M | 147.21M | 146.83M | 141.28M | 129.13M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 2.17M | 0.83M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.65M | 6.44M | 6.20M | 5.97M | 5.43M | 4.97M | 5.19M | 5.13M | 4.86M | 4.73M | 4.95M | 4.65M | 4.57M | 4.68M | 10.91M | 4.49M | 4.65M | 4.61M | 12.27M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.65M | 6.44M | 6.20M | 5.97M | 5.43M | | 5.19M | 5.13M | 4.86M | 4.73M | 4.95M | 4.65M | 4.57M | 4.68M | | 4.49M | 4.65M | 4.61M | 12.27M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.49M | 2.16M | 1.99M | 2.18M | 2.17M | 2.62M | 2.14M | 2.14M | 2.14M | 2.14M | 3.16M | 3.16M | 3.16M | 3.16M | 2.85M | 2.85M | 2.87M | 2.87M | 3.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.82M | 12.62M | 12.75M | 6.90M | 6.50M | 5.88M | 5.26M | 5.18M | 5.07M | 5.14M | 4.70M | 5.02M | 5.16M | 4.62M | 4.50M | 4.23M | 4.17M | 5.08M | 5.08M | 4.73M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.23M | 283.00M | 281.05M | 218.71M | 292.81M | 286.45M | 279.67M | 66.36M | 267.88M | 266.51M | 263.58M | 264.12M | 322.03M | 313.42M | 308.71M | 235.78M | 229.73M | 221.71M | 272.01M | 251.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.29M | 468.95M | 463.87M | 505.96M | 502.63M | 501.77M | 484.37M | | 515.40M | 514.59M | 506.11M | | 565.81M | 560.81M | 547.41M | | 536.19M | 537.15M | 524.41M | 495.36M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.82M | 35.86M | 38.92M | 1.12M | 47.98M | 44.65M | 0.89M | 0.40M | 0.94M | 46.58M | 42.61M | 0.39M | 41.39M | 40.21M | 29.77M | 0.42M | 41.34M | 45.28M | 46.45M | 46.27M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.82M | 35.86M | 38.92M | 1.12M | 47.98M | 44.65M | | 0.40M | 0.94M | 46.58M | 42.61M | 0.39M | 41.39M | 40.21M | 29.77M | 0.42M | 41.34M | 45.28M | 46.45M | 46.27M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 17.76M | 16.36M | 1.77M | 14.44M | 1.29M | 0.83M | 11.80M | 12.10M | 13.66M | 14.53M | 14.70M | 2.05M | 13.91M | 1.80M | 17.10M | 17.46M | 20.71M | 19.32M | 13.36M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.93M | 22.00M | 22.00M | 21.21M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 25.45M | 23.18M | 7.82M | 24.00M | 24.00M | 32.85M | 24.00M | 9.23M | 24.00M | 24.00M | 28.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | 14.27M | 18.85M | 20.01M | 19.53M | 14.01M | 15.38M | 12.41M | 13.59M | 15.14M | 13.61M | 12.27M | 14.80M | 15.89M | 14.27M | 12.19M | 12.21M | 18.72M | 16.25M | 15.72M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.65M | 0.63M | 0.64M | 0.63M | 0.62M | 0.63M | 0.64M | 0.63M | 0.84M | 0.95M | 0.95M | 0.93M | 0.96M | 0.98M | 0.88M | 0.97M | 0.94M | 0.90M | 0.95M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.14M | 116.82M | 119.73M | 125.04M | 130.15M | 128.76M | 119.28M | 116.22M | 128.20M | 125.44M | 118.76M | 116.89M | 125.73M | 124.85M | 119.74M | 125.22M | 132.58M | 139.81M | 135.75M | 130.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.91M | 26.61M | 29.05M | 40.91M | 58.39M | 75.79M | 82.91M | 93.06M | 97.21M | 108.31M | 114.18M | 116.38M | 116.17M | 119.36M | 116.01M | 116.39M | 115.05M | 115.89M | 118.96M | 117.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.27M | 77.42M | 75.07M | 62.11M | 59.68M | 57.26M | 54.17M | 43.43M | 41.95M | 40.34M | 39.03M | 41.68M | 40.19M | 35.81M | 33.24M | 28.20M | 27.09M | 25.82M | 24.27M | 21.84M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 8.85M | 8.97M | 9.23M | 9.22M | 8.88M | 8.61M | 9.07M | 9.42M | 9.47M | 9.84M | 10.63M | 10.94M | 11.41M | 12.33M | 12.21M | 13.03M | 13.81M | 14.46M | 15.32M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.76M | 1.77M | 3.86M | 3.73M | 3.53M | 3.63M | 2.52M | 2.44M | 2.03M | 1.34M | 0.54M | 0.54M | 0.38M | 0.40M | 0.45M | 0.46M | 0.47M | 0.47M | 0.33M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 3.50M | 3.39M | 3.42M | 3.30M | 3.14M | 2.92M | 2.89M | 2.78M | 2.71M | 3.92M | 3.82M | 3.64M | 3.71M | 3.86M | 3.71M | 4.07M | 4.03M | 3.75M | 3.73M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 2.45M | 2.33M | 1.17M | 1.17M | 0.92M | 0.81M | 0.68M | 0.68M | 0.39M | 0.24M | 0.09M | 4.52M | 4.41M | 4.42M | 2.73M | 2.96M | 4.69M | 4.43M | 2.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.18M | 374.89M | 372.88M | 392.65M | 409.53M | 417.19M | 405.54M | 388.70M | 398.83M | 398.62M | 391.59M | 494.00M | 494.05M | 486.94M | 469.32M | 457.07M | 455.56M | 455.97M | 445.43M | 444.59M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.81M | 377.35M | 375.21M | 393.83M | 410.70M | 418.11M | 406.35M | 389.38M | 399.51M | 399.01M | 391.83M | 494.08M | 498.57M | 491.35M | 473.74M | 459.81M | 458.52M | 460.66M | 449.85M | 447.39M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.49M | 40.88M | 47.90M | 60.92M | 77.92M | 89.80M | | 105.47M | 110.80M | 123.44M | 127.79M | 128.65M | 130.98M | 135.24M | 130.28M | | 127.26M | 134.61M | 135.21M | 133.63M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.48M | 91.61M | 88.66M | 112.13M | 110.56M | 104.69M | 99.33M | 112.65M | 115.89M | 115.58M | 114.28M | 71.57M | 67.24M | 69.46M | 73.68M | 58.88M | 77.67M | 76.50M | 60.10M | 32.64M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.48M | 91.61M | 88.66M | 112.13M | 110.56M | 104.69M | 99.33M | 112.65M | 115.89M | 115.58M | 114.28M | 71.57M | 67.24M | 69.46M | 73.68M | 58.88M | 77.67M | 76.50M | 60.10M | 32.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.29M | 468.95M | 463.87M | 505.96M | 502.63M | 501.77M | | 502.77M | 515.40M | 514.59M | 506.11M | 565.65M | 565.81M | 560.81M | 547.41M | | 536.19M | 537.15M | 524.41M | 495.36M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.19M | -42.14M | -43.73M | -35.74M | -54.42M | -65.42M | -72.32M | -58.41M | -32.39M | -57.81M | -60.80M | -62.99M | -65.26M | -65.78M | -60.90M | -66.84M | -71.42M | -57.32M | -80.96M | -28.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.09M | | | | 0.11M | | | | |