|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.73M | 33.59M | 29.09M | 29.76M | 24.02M | 10.68M | 2.57M | 13.78M | 4.22M | 3.47M | 3.98M | 4.76M | 5.31M | 2.86M | 5.18M | 9.29M | 24.80M | 13.46M | 13.48M | 18.18M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.82M | 3.67M | 6.56M | 1.30M | 1.53M | 1.19M | 9.14M | 1.14M | | 6.10M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.73M | 33.59M | 29.09M | 29.76M | 24.02M | 10.68M | 2.57M | 13.78M | 5.72M | 4.29M | 7.65M | 11.31M | 6.61M | 4.39M | 6.36M | 18.43M | 25.95M | 13.46M | 19.58M | 18.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.70M | 98.16M | 107.69M | 84.68M | 117.50M | 118.34M | 133.84M | 123.07M | 152.37M | 170.81M | 152.96M | 172.11M | 170.25M | 186.29M | 193.49M | 191.45M | 194.04M | 187.27M | 188.63M | 150.83M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.51M | 25.10M | 23.38M | 25.94M | 29.84M | 26.28M | 31.26M | 150.42M | 30.30M | 34.57M | 39.65M | 46.32M | 49.85M | 53.29M | 57.49M | 193.82M | 56.04M | 50.21M | 54.30M | 54.69M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.21M | 123.27M | 131.07M | 110.62M | 147.34M | 144.62M | 165.10M | 273.49M | 182.66M | 205.38M | 192.62M | 218.43M | 220.09M | 239.59M | 250.98M | 385.27M | 250.08M | 237.48M | 242.93M | 205.52M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.25M | 154.13M | 157.16M | 157.58M | 166.09M | 175.20M | 190.20M | 187.98M | 199.94M | 207.45M | 203.90M | 191.80M | 199.50M | 200.68M | 204.95M | 199.74M | 197.94M | 194.31M | 197.29M | 196.86M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.55M | 26.06M | 34.13M | 45.09M | 18.33M | 20.13M | 20.74M | 15.74M | 16.15M | 15.65M | 16.71M | 14.56M | 15.54M | 21.04M | 19.37M | 16.56M | 14.54M | 23.67M | 27.15M | 18.03M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.24M | 315.70M | 331.84M | 339.86M | 325.93M | 324.36M | 347.34M | 365.29M | 374.18M | 398.20M | 381.23M | 389.78M | 391.89M | 412.40M | 424.18M | 426.17M | 432.46M | 418.71M | 432.65M | 437.74M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.93M | 99.68M | 97.44M | 95.24M | 93.03M | 90.84M | 90.64M | 90.66M | 88.62M | 87.80M | 86.74M | 85.44M | 83.68M | 82.51M | 81.31M | 80.69M | 80.45M | 83.21M | 96.64M | 107.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.30M | 58.33M | 58.28M | 58.28M | 58.31M | 58.25M | 58.14M | 58.17M | 58.17M | 58.21M | 58.17M | 58.21M | 58.16M | 58.14M | 58.17M | 58.06M | 58.07M | 58.14M | 59.76M | 62.92M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.93M | 102.09M | 98.19M | 94.32M | 90.50M | 86.64M | 82.81M | 79.28M | 75.70M | 72.11M | 68.68M | 65.42M | 62.12M | 58.84M | 55.70M | 52.48M | 49.55M | 46.69M | 51.08M | 55.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.23M | 160.42M | 156.47M | 152.60M | 148.82M | 144.89M | 140.96M | 137.45M | 133.87M | 130.32M | 126.85M | 123.63M | 120.28M | 116.99M | 113.87M | 110.53M | 107.61M | 104.83M | 110.84M | 118.28M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | 7.64M | 3.76M | 5.27M | 5.96M | 6.24M | 5.49M | 8.61M | 7.56M | 7.87M | 7.92M | 7.04M | 6.69M | 6.70M | 7.39M | 7.76M | 7.85M | 7.92M | 8.30M | 11.32M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.72M | 286.79M | 278.47M | 269.28M | 262.54M | 257.93M | 251.55M | 249.74M | 242.23M | 255.39M | 249.65M | 244.01M | 238.07M | 232.45M | 227.42M | 222.59M | 229.78M | 227.98M | 249.54M | 268.94M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 605.96M | 602.50M | 610.31M | 609.14M | 588.47M | 582.28M | 598.89M | 615.03M | 616.41M | 653.59M | 630.87M | 633.79M | 629.96M | 644.86M | 651.60M | 648.76M | 662.24M | 646.69M | 682.19M | 706.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22M | 30.61M | 24.46M | 34.86M | 43.40M | 46.20M | 53.22M | 64.19M | 63.27M | 79.84M | 69.56M | 61.13M | 61.27M | 56.19M | 57.06M | 42.96M | 45.28M | 45.97M | 51.68M | 41.08M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22M | 30.61M | 24.46M | 34.86M | 43.40M | 46.20M | 53.22M | 64.19M | 63.27M | 79.84M | 69.56M | 61.13M | 61.27M | 56.19M | 57.06M | 42.96M | 45.28M | 45.97M | 51.68M | 41.08M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | | | | 15.59M | | | | 22.04M | | | | 33.41M | | | | 34.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.72M | 37.85M | 47.99M | 27.39M | 44.49M | 46.05M | 46.25M | 23.91M | 45.07M | 53.48M | 48.94M | 21.02M | 55.40M | 60.54M | 68.20M | 40.92M | 77.00M | 59.71M | 66.60M | 32.01M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 6.75M | 8.96M | 9.00M | 9.00M | 9.00M | 1.30M | 0.55M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 7.00M | 7.12M | 6.78M | 6.09M | 5.93M | 4.97M | 4.44M | 4.31M | 4.61M | 4.60M | 5.07M | 5.36M | 5.49M | 5.08M | 4.70M | 5.10M | 5.04M | 6.02M | 5.80M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | | | | 6.41M | | | | 3.04M | | | | 6.68M | | | | 1.41M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.41M | 23.59M | 22.25M | 27.36M | 27.20M | 26.79M | 29.84M | 32.57M | 27.43M | 27.29M | 27.03M | 22.03M | 21.09M | 17.64M | 20.21M | 27.49M | 30.43M | 27.16M | 26.71M | 26.07M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.20M | 99.06M | 101.82M | 118.61M | 121.19M | 124.97M | 133.49M | 151.61M | 146.82M | 174.17M | 158.22M | 143.33M | 151.28M | 141.14M | 150.04M | 156.15M | 157.81M | 137.88M | 151.01M | 141.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.00M | 173.00M | 183.00M | 163.00M | 137.00M | 136.00M | 159.00M | 159.50M | 165.60M | 168.73M | 160.00M | 159.24M | 153.15M | 172.63M | 178.42M | 168.67M | 160.12M | 159.28M | 334.02M | 334.45M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | | | | 26.60M | | | | 29.29M | | | | 24.09M | | | | 27.38M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | | | | 13.32M | | | | 1.31M | | | | 14.72M | | | | 18.08M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.41M | 15.24M | 20.44M | 18.80M | 10.96M | 11.98M | 10.97M | 14.38M | 8.96M | 26.08M | 25.02M | 29.45M | 23.68M | 22.42M | 21.41M | 25.20M | 30.84M | 31.49M | 39.35M | 43.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.04M | 60.34M | 60.52M | 26.28M | 59.24M | 58.66M | 58.34M | 25.58M | 56.10M | 54.20M | 55.22M | 26.73M | 50.14M | 50.78M | 52.52M | 21.82M | 46.72M | 46.46M | 48.91M | 24.75M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.62M | 287.30M | 298.13M | 326.25M | 269.15M | 272.94M | 303.45M | 349.53M | 321.39M | 368.98M | 343.25M | 357.54M | 328.11M | 336.20M | 349.87M | 370.85M | 348.76M | 328.65M | 524.38M | 541.85M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.65M | 347.64M | 358.65M | 352.53M | 328.39M | 331.61M | 361.80M | 375.11M | 377.48M | 423.19M | 398.46M | 384.27M | 378.24M | 386.98M | 402.39M | 392.67M | 395.49M | 375.12M | 573.28M | 566.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.00M | 173.00M | 183.00M | 163.00M | 137.00M | 136.00M | 159.00M | 164.00M | 172.35M | 177.69M | 169.00M | 168.23M | 162.15M | 173.94M | 178.97M | 168.67M | 160.12M | 159.28M | 334.02M | 334.45M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.52M | 0.06M | 251.66M | 287.23M | 279.05M | 266.34M | 237.09M | 240.36M | -87.20M | 0.06M | 232.41M | -80.73M | 0.06M | 0.06M | 249.20M | 256.10M | 0.05M | 0.04M | 108.91M | 140.07M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 292.80M | 251.66M | 0.06M | 0.06M | 95.86M | 237.09M | 0.29M | 0.06M | 221.70M | 232.41M | -80.73M | -9.90M | 0.06M | 249.20M | 256.10M | 0.05M | 0.04M | 108.91M | 140.07M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 605.96M | 602.50M | 610.31M | 609.14M | 588.47M | 582.28M | 598.89M | 615.03M | 616.41M | 653.59M | 630.87M | 633.79M | 629.96M | 644.86M | 651.60M | 648.76M | 662.24M | 646.69M | 682.19M | 706.68M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 3.48M | 3.39M | 3.26M | 3.15M | 3.06M | 2.99M | 2.91M | 2.83M | 2.76M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.75M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.65M | -15.60M | -16.31M | -14.49M | -14.32M | -15.36M | -16.69M | -9.53M | -9.12M | -8.44M | -9.09M | 209.75M | -9.90M | -9.79M | -8.46M | 192.21M | -3.35M | -1.40M | -2.02M | 216.70M |