|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 10.17M | 19.46M | 16.45M | 13.89M | 10.37M | 11.98M | 10.31M | 11.31M | 8.02M | 11.32M | 47.48M | 46.22M | 36.40M | 45.36M | 41.31M | 28.47M | 29.51M | 36.69M | 29.81M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 10.17M | 19.46M | 16.45M | 13.89M | 10.37M | 11.98M | 10.31M | 11.31M | 8.02M | 11.32M | 47.48M | 46.22M | 36.40M | 45.36M | 41.31M | 28.47M | 29.51M | 36.69M | 29.81M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.23M | 68.05M | 66.18M | 69.53M | 70.56M | 76.47M | 48.13M | 68.23M | 53.45M | 72.60M | 53.97M | 51.95M | 43.72M | 54.34M | 43.68M | 42.76M | 37.96M | 51.76M | 44.84M | 48.37M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.23M | 68.05M | 66.18M | 69.53M | 70.56M | 76.47M | 48.13M | 68.23M | 53.45M | 72.60M | 53.97M | 51.95M | 43.72M | 54.34M | 43.68M | 42.76M | 37.96M | 51.76M | 44.84M | 48.37M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.59M | 30.94M | 32.37M | 35.76M | 37.28M | 35.46M | 13.78M | 28.78M | 28.43M | 27.15M | 12.23M | 11.87M | 10.72M | 11.28M | 9.71M | 9.65M | 6.11M | 5.27M | 3.11M | 3.61M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55M | 9.17M | 10.34M | 10.05M | 9.72M | 8.83M | 0.36M | 9.82M | 9.36M | 11.05M | 0.29M | 0.48M | 0.39M | 0.40M | 0.23M | 0.20M | 0.29M | 0.28M | 0.34M | 0.15M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.52M | 78.60M | 86.65M | 106.92M | 106.06M | 110.92M | 93.46M | 107.15M | 111.17M | 102.27M | 78.89M | 76.29M | 80.35M | 81.46M | 72.33M | 77.63M | 85.12M | 80.99M | 79.58M | 78.43M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.66M | 118.71M | 129.35M | 152.72M | 153.06M | 155.21M | 107.60M | 145.76M | 148.96M | 140.46M | 91.41M | 88.63M | 91.46M | 93.15M | 82.28M | 87.48M | 91.53M | 86.55M | 83.03M | 82.19M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 13.48M | 11.83M | 12.84M | 12.73M | 14.59M | 6.30M | 9.85M | 8.54M | 7.16M | 4.87M | 7.97M | 6.02M | 6.71M | 5.55M | 5.49M | 6.77M | 5.33M | 5.46M | 5.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.05M | 210.68M | 226.95M | 251.79M | 250.86M | 257.49M | 238.62M | 237.35M | 225.26M | 230.68M | 299.75M | 196.96M | 188.79M | 191.57M | 177.78M | 178.34M | 175.93M | 174.84M | 171.42M | 166.88M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41M | 7.65M | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 5.50M | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.45M | 7.27M | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | 32.44M | 42.83M | 43.17M | 42.92M | 42.14M | 17.30M | 42.20M | 41.92M | 41.13M | 16.59M | 16.34M | 17.03M | 17.17M | 17.61M | 17.84M | 18.25M | 18.58M | 18.25M | 18.86M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.71M | 108.17M | 120.88M | 121.06M | 115.66M | 112.25M | 120.88M | 62.70M | 62.44M | 61.90M | 39.32M | 38.30M | 38.83M | 39.63M | 3.80M | 3.80M | 3.80M | 3.80M | 126.47M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.69M | 51.50M | 104.68M | 40.40M | 123.85M | 40.40M | 58.40M | 100.19M | 99.48M | 0.50M | 41.47M | 79.32M | 0.39M | 59.04M | 77.96M | 47.09M | 76.33M | 0.37M | 19.60M | 22.29M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.40M | 159.67M | 225.56M | 161.46M | 239.51M | 152.65M | 179.28M | 162.90M | 161.92M | 62.40M | 80.79M | 117.62M | 39.23M | 98.67M | 81.76M | 50.89M | 80.13M | 4.18M | 146.07M | 22.29M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.34M | 17.16M | 22.43M | 22.46M | 22.37M | 22.30M | 17.91M | 18.17M | 19.56M | 20.33M | 22.87M | 16.28M | 17.00M | 19.19M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.23M | 23.62M | 19.58M | 20.16M | 19.33M | 17.77M | 17.44M | 20.41M | 19.06M | 17.94M | 16.82M | 14.66M | 14.08M | 14.36M | 16.60M | 16.19M | 15.90M | 15.02M | 15.94M | 15.58M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.16M | 361.06M | 404.88M | 409.29M | 387.15M | 370.46M | 279.53M | 277.41M | 272.74M | 266.54M | 31.77M | 180.01M | 180.61M | 183.76M | 31.43M | 114.50M | 110.58M | 108.23M | 29.73M | 76.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.21M | 571.74M | 631.83M | 661.08M | 638.01M | 627.94M | 518.14M | 514.76M | 498.00M | 497.23M | 495.34M | 376.98M | 369.40M | 375.34M | 294.09M | 292.84M | 286.51M | 283.07M | 249.03M | 243.26M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.17M | 54.39M | 31.49M | 34.10M | 31.48M | 23.64M | 24.77M | 25.25M | 24.64M | 28.86M | 20.02M | 12.77M | 9.53M | 12.68M | 11.87M | 15.89M | 9.07M | 10.61M | 15.91M | 13.51M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.17M | 54.39M | 31.49M | 34.10M | 31.48M | 23.64M | 24.77M | 25.25M | 24.64M | 28.86M | 20.02M | 12.77M | 9.53M | 12.68M | 11.87M | 15.89M | 9.07M | 10.61M | 15.91M | 13.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 4.68M | 1.60M | 1.51M | 1.47M | 1.58M | 20.32M | 4.50M | 1.65M | 1.76M | 0.12M | 1.54M | 2.50M | 1.03M | 2.00M | 0.01M | 2.50M | 1.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.15M | 12.64M | 9.65M | 11.61M | 9.27M | 9.61M | 9.08M | 10.54M | 11.80M | 11.57M | 9.43M | 9.48M | 4.32M | 7.89M | 6.40M | 4.86M | 6.48M | 7.81M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | 8.99M | 9.59M | 2.98M | 2.15M | 1.52M | 11.90M | 0.21M | 12.54M | 12.57M | 119.79M | 0.12M | | 0.05M | 1.89M | 1.92M | 1.95M | 1.14M | 0.25M | 0.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M | 3.00M | 2.84M | 2.71M | 2.84M | 3.23M | 2.76M | 3.18M | 3.18M | 3.20M | 3.29M | 3.00M | 3.47M | 3.52M | 3.60M | 3.30M | 3.02M | 2.71M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 4.25M | 0.72M | 0.91M | 0.98M | 1.11M | 0.42M | 0.68M | 0.79M | 0.62M | 0.81M | 0.82M | | | | | | 0.05M | 0.18M | 0.33M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.38M | 67.63M | 72.98M | 78.22M | 69.17M | 61.33M | 64.59M | 60.62M | 57.89M | 63.87M | 170.93M | 36.07M | 32.89M | 36.00M | 36.04M | 40.03M | 38.63M | 37.52M | 40.49M | 37.98M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.11M | 181.04M | 131.95M | 139.83M | 140.74M | 156.85M | 127.08M | 124.44M | 114.69M | 110.08M | | 0.04M | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | | | | 5.74M | | | | | | 0.98M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 35.02M | 35.28M | 36.89M | 33.45M | 30.70M | 18.51M | 18.23M | 17.95M | 17.53M | 18.12M | 17.32M | 16.70M | 18.22M | 12.21M | 11.21M | 10.87M | 8.48M | 12.35M | 1.41M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.32M | 19.45M | 21.45M | 23.03M | 21.63M | 15.97M | 15.85M | 18.57M | 17.50M | 14.48M | 14.16M | 13.17M | 12.53M | 12.64M | 2.00M | 12.31M | 11.90M | 11.26M | 10.73M | 10.21M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.70M | 283.70M | 240.21M | 254.94M | 243.36M | 248.88M | 210.18M | 203.29M | 190.52M | 191.48M | 189.06M | 53.43M | 49.59M | 54.22M | 59.00M | 51.24M | 49.49M | 46.01M | 41.91M | 39.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.03M | 303.15M | 261.66M | 277.98M | 264.99M | 264.85M | 226.04M | 221.87M | 208.02M | 205.96M | 203.22M | 66.60M | 62.12M | 66.86M | 61.00M | 63.55M | 61.39M | 57.27M | 52.63M | 49.61M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.12M | 190.03M | 141.53M | 142.81M | 142.89M | 158.37M | 138.99M | 124.65M | 127.23M | 122.64M | 119.79M | 0.16M | | 0.05M | 1.89M | 1.92M | 1.95M | 1.14M | 0.25M | 0.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.18M | 268.60M | 370.17M | 383.11M | 373.03M | 363.09M | 292.11M | 292.89M | 289.97M | 291.27M | 292.12M | 310.38M | 307.28M | 308.47M | 233.09M | 229.29M | 225.12M | 225.81M | 196.39M | 193.66M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.18M | 268.60M | 370.17M | 383.11M | 373.03M | 363.09M | 292.11M | 292.89M | 289.97M | 291.27M | 292.12M | 310.38M | 307.28M | 308.47M | 233.09M | 229.29M | 225.12M | 225.81M | 196.39M | 193.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.21M | 571.74M | 631.83M | 661.08M | 638.01M | 627.94M | 518.14M | 514.76M | 498.00M | 497.23M | 495.34M | 376.98M | 369.40M | 375.34M | 294.09M | 292.84M | 286.51M | 283.07M | 249.03M | 243.26M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.01M | 4.01M | 1.55M | 4.06M | 1.55M | 4.59M | 1.72M | 1.72M | 4.61M | 4.61M | 1.60M | 1.60M | 4.64M | 4.64M | 0.01M | 1.05M | 1.05M | 4.65M | 4.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.29M | -5.24M | 0.84M | -16.80M | 1.17M | -0.06M | -18.79M | -0.11M | 0.29M | -350.74M | -19.26M | 0.18M | -340.38M | -406.86M | -413.06M | -422.45M | -425.03M | -16.69M | -461.51M |