|
Cash & Equivalents (Quarter)
|
25.62M | 20.59M | 20.45M | 31.89M | 53.95M | 51.05M | 23.15M | 21.71M | 24.62M | 20.41M | 23.15M | 25.93M | 26.48M | 26.54M | 11.71M | 10.98M | 11.21M | 14.62M | 26.65M | 10.23M | 23.68M | 39.88M | 18.34M | 19.69M | 47.30M | 18.26M | 10.09M | 15.68M | 17.33M | 16.18M | 16.62M | 15.52M | 13.56M | 14.72M | 18.45M | 14.79M | 13.85M | 24.99M | 22.16M | 18.85M | 273.22M | 213.75M | 225.84M | 37.99M | 31.47M | 40.24M |
|
Short-term Investments (Quarter)
|
| | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
25.62M | 20.59M | 20.45M | 31.89M | 53.95M | 51.05M | 23.15M | 21.91M | 24.62M | 20.41M | 23.15M | 25.93M | 26.48M | 26.54M | 11.71M | 10.98M | 11.21M | 14.62M | 26.65M | 10.23M | 23.68M | 39.88M | 18.34M | 19.69M | 47.30M | 18.26M | 10.09M | 15.68M | 17.33M | 16.18M | 16.62M | 15.52M | 13.56M | 14.72M | 18.45M | 14.79M | 13.85M | 24.99M | 22.16M | 18.85M | 273.22M | 213.75M | 225.84M | 37.99M | 31.47M | 40.24M |
|
Receivables - Net (Quarter)
|
| | 50.63M | | 56.45M | 46.16M | 53.84M | 58.83M | 58.30M | 49.76M | 59.83M | 71.27M | 66.45M | 51.41M | 63.38M | 65.56M | 61.62M | 50.28M | 66.14M | 72.84M | 68.71M | 57.58M | 76.05M | 71.49M | 70.09M | 75.00M | 96.69M | 7.18M | 107.66M | 90.74M | 122.80M | 10.22M | 8.17M | 6.78M | 122.80M | 6.65M | 126.30M | 104.50M | 142.70M | 143.20M | 135.30M | 114.80M | 155.70M | 179.40M | 159.37M | 144.52M |
|
Receivables (Quarter)
|
| | 50.63M | | 56.45M | 46.16M | 53.84M | 58.83M | 58.30M | 49.76M | 59.83M | 71.27M | 66.45M | 51.41M | 63.38M | 65.56M | 61.62M | 50.28M | 66.14M | 72.84M | 68.71M | 57.58M | 76.05M | 71.49M | 70.09M | 75.00M | 96.69M | 7.18M | 107.66M | 90.74M | 122.80M | 10.22M | 8.17M | 6.78M | 122.80M | 6.65M | 126.30M | 104.50M | 142.70M | 143.20M | 135.30M | 114.80M | 155.70M | 179.40M | 159.37M | 144.52M |
|
Raw Materials (Quarter)
|
| | 21.84M | | | | 26.02M | | | | 18.96M | | | | 21.86M | | | | 20.27M | | | | 20.93M | | | | 27.42M | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | 5.63M | | | | 5.43M | | | | 6.27M | | | | 3.76M | | | | 6.48M | | | | 6.08M | | | | 6.37M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | 25.32M | | | | 26.09M | | | | 25.54M | | | | 24.56M | | | | 31.88M | | | | 33.77M | | | | 72.45M | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | 47.17M | | 61.37M | 60.65M | 51.63M | 50.70M | 56.02M | 53.08M | 43.66M | 51.19M | 52.34M | 45.49M | 42.97M | 46.34M | 48.77M | 50.44M | 51.43M | 54.22M | 52.85M | 57.27M | 58.57M | 59.44M | 52.09M | 101.56M | 102.65M | 105.00M | 110.76M | 127.44M | 150.11M | 161.46M | 171.88M | 177.91M | 161.57M | 157.04M | 151.20M | 151.39M | 150.75M | 156.79M | 183.73M | 202.76M | 194.88M | 217.67M | 234.56M | 315.41M |
|
Prepaid Assets (Quarter)
|
| | 4.10M | | 11.97M | 9.93M | 11.98M | 11.38M | 12.50M | 13.13M | 6.72M | 6.94M | 6.52M | 6.16M | 7.08M | 5.04M | 11.23M | 9.32M | 7.03M | 2.44M | 4.04M | 3.84M | 3.07M | 2.82M | 5.38M | 21.00M | 9.68M | 10.05M | 9.12M | 16.36M | 1.39M | 10.07M | 14.95M | 26.49M | 20.28M | 19.77M | 27.28M | 26.61M | 0.94M | 12.38M | 17.28M | 32.12M | 16.49M | 15.96M | 22.37M | 34.50M |
|
Current Assets (Quarter)
|
| | 132.30M | | 184.43M | 167.33M | 155.52M | 155.79M | 155.20M | 138.14M | 147.05M | 157.16M | 153.71M | 132.62M | 127.57M | 130.11M | 133.50M | 124.69M | 151.27M | 139.74M | 149.28M | 158.62M | 150.04M | 153.43M | 174.86M | 215.82M | 219.12M | 242.67M | 244.87M | 250.72M | 300.15M | 330.93M | 326.29M | 322.34M | 323.06M | 318.68M | 318.65M | 307.51M | 331.41M | 331.22M | 609.50M | 563.46M | 592.86M | 451.03M | 447.77M | 534.67M |
|
Buildings (Quarter)
|
| | 42.19M | | | | 46.00M | | | | 43.70M | | | | 44.34M | | | | 43.35M | | | | 44.61M | | | | 53.02M | | | | 53.35M | | | | 52.98M | | | | 54.41M | | | | 56.98M | | | |
|
Construction in Progress (Quarter)
|
| | 1.87M | | | | 6.92M | | | | 3.19M | | | | 2.50M | | | | 3.75M | | | | 8.16M | | | | 3.46M | | | | 11.08M | | | | 12.47M | | | | 11.41M | | | | 10.30M | | | |
|
Land & Improvements (Quarter)
|
| | 1.24M | | | | 4.74M | | | | 3.36M | | | | 3.37M | | | | 3.11M | | | | 3.11M | | | | 3.17M | | | | 3.23M | | | | 3.23M | | | | 3.16M | | | | 3.11M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 56.84M | | 60.27M | 61.94M | 64.36M | 63.52M | 63.52M | 63.00M | 56.81M | 64.05M | 64.01M | 55.23M | 54.47M | 53.44M | 52.37M | 52.72M | 53.64M | 54.25M | 54.86M | 55.60M | 57.18M | 57.12M | 57.73M | 86.25M | 82.55M | 80.66M | 80.96M | 82.56M | 87.03M | 85.63M | 85.40M | 85.81M | 88.23M | 89.39M | 88.66M | 89.34M | 92.81M | 92.37M | 95.13M | 94.21M | 93.42M | 99.74M | 98.45M | 108.22M |
|
Goodwill (Quarter)
|
| | 40.65M | | 55.73M | 73.31M | 67.76M | 67.44M | 67.38M | 67.15M | 80.86M | 81.29M | 13.60M | 81.87M | 81.76M | 81.33M | 81.34M | 80.84M | 86.30M | 92.43M | 92.25M | 92.72M | 91.69M | 92.08M | 92.42M | 222.26M | 218.79M | 218.93M | 218.16M | 237.99M | 224.66M | 224.06M | 224.72M | 243.45M | 242.74M | 243.16M | 242.99M | 243.50M | 247.19M | 246.40M | 255.90M | 266.94M | 264.09M | 365.41M | 365.31M | 640.06M |
|
Intangibles (Quarter)
|
| | 41.00M | | 80.49M | 85.98M | 88.73M | 86.83M | 88.53M | 80.42M | 59.31M | 88.89M | 87.24M | 54.95M | 53.05M | 51.12M | 49.27M | 47.38M | 50.47M | 52.34M | 50.47M | 49.42M | 46.19M | 44.78M | 43.37M | 279.50M | 283.06M | 286.06M | 280.85M | 295.15M | 300.84M | 295.32M | 305.39M | 322.27M | 318.90M | 313.36M | 310.14M | 304.65M | 318.82M | 312.90M | 333.33M | 355.26M | 357.91M | 536.42M | 526.84M | 918.07M |
|
Goodwill & Intangibles (Quarter)
|
| | 81.64M | | 136.22M | 159.29M | 156.48M | 154.27M | 155.90M | 147.56M | 140.18M | 170.18M | 100.84M | 136.82M | 134.82M | 132.46M | 130.61M | 128.21M | 136.76M | 144.76M | 142.72M | 142.14M | 137.87M | 136.86M | 135.79M | 501.76M | 501.86M | 504.99M | 499.00M | 533.13M | 525.50M | 519.37M | 530.11M | 565.72M | 561.64M | 556.52M | 553.14M | 548.14M | 566.01M | 559.30M | 589.23M | 622.20M | 622.00M | 901.83M | 892.15M | 1,558.13M |
|
Long-Term Deferred Tax (Quarter)
|
| | 5.65M | | | | 2.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.46M | | 12.68M | 20.25M | 15.90M | 15.94M | 15.89M | 16.08M | 38.38M | 16.16M | 16.30M | 23.79M | 23.96M | 22.88M | 0.67M | 11.86M | 0.02M | 2.10M | 22.45M | 22.32M | 24.15M | 23.94M | 23.29M | 76.74M | 76.00M | 75.92M | 78.19M | 83.64M | 82.69M | 81.99M | 79.59M | 73.80M | 70.52M | 68.51M | 50.87M | 48.13M | 53.09M | 67.64M | 65.45M | 70.33M | 70.79M | 83.31M | 79.59M | 84.51M |
|
Non-Current Assets (Quarter)
|
| | 148.57M | | 209.17M | 235.10M | 233.87M | 233.72M | 229.17M | 226.64M | 251.38M | 250.39M | 249.31M | 215.84M | 213.25M | 208.77M | 197.43M | 192.79M | 201.37M | 227.29M | 222.10M | 222.07M | 224.01M | 721.52M | 216.81M | 664.75M | 660.40M | 661.57M | 658.15M | 699.33M | 695.21M | 686.99M | 695.11M | 725.34M | 720.40M | 714.42M | 692.66M | 685.62M | 711.92M | 719.31M | 749.80M | 786.73M | 786.20M | 1,084.89M | 1,070.18M | 1,750.86M |
|
Assets (Quarter)
|
| | 286.52M | | 393.60M | 408.57M | 392.67M | 389.51M | 384.38M | 364.78M | 398.43M | 407.55M | 403.02M | 348.46M | 340.82M | 338.88M | 330.92M | 317.48M | 352.63M | 367.03M | 371.38M | 380.69M | 374.06M | 874.96M | 391.67M | 880.58M | 879.52M | 904.24M | 903.02M | 950.04M | 995.36M | 1,017.92M | 1,021.39M | 1,047.67M | 1,043.45M | 1,033.10M | 1,011.31M | 993.13M | 1,043.33M | 1,050.53M | 1,359.30M | 1,350.19M | 1,379.07M | 1,535.92M | 1,517.95M | 2,285.53M |
|
Accounts Payables (Quarter)
|
| | 8.96M | | 11.69M | 10.29M | 9.91M | 10.95M | 10.20M | 12.66M | 10.37M | 17.56M | 16.66M | 14.95M | 16.83M | 18.27M | 14.77M | 14.51M | 19.02M | 17.89M | 14.81M | 17.70M | 21.98M | 23.29M | 20.74M | 25.67M | 32.44M | 43.23M | 37.78M | 39.53M | 47.84M | 51.83M | 50.26M | 42.03M | 40.65M | 46.25M | 47.11M | 43.42M | 48.39M | 55.02M | 63.19M | 52.84M | 54.77M | 64.56M | 69.08M | 73.07M |
|
Payables (Quarter)
|
| | 8.96M | | 11.69M | 10.29M | 9.91M | 10.95M | 10.20M | 12.66M | 10.37M | 17.56M | 16.66M | 14.95M | 16.83M | 18.27M | 14.77M | 14.51M | 19.02M | 17.89M | 14.81M | 17.70M | 21.98M | 23.29M | 20.74M | 25.67M | 32.44M | 43.23M | 37.78M | 39.53M | 47.84M | 51.83M | 50.26M | 42.03M | 40.65M | 46.25M | 47.11M | 43.42M | 48.39M | 55.02M | 63.19M | 52.84M | 54.77M | 64.56M | 69.08M | 73.07M |
|
Accumulated Expenses (Quarter)
|
| | 1.16M | | 1.15M | 18.66M | 21.09M | 17.05M | 20.26M | 23.62M | 22.38M | 30.83M | 32.04M | 24.71M | 23.50M | 23.04M | 26.27M | 29.14M | 29.43M | 26.03M | 34.97M | 34.67M | 36.61M | 30.10M | 36.11M | 50.53M | 49.74M | 47.94M | 47.37M | 58.34M | 69.00M | 69.43M | 61.06M | 66.78M | 67.39M | 60.19M | 65.59M | 67.71M | 67.45M | 66.46M | 96.26M | 81.87M | 92.44M | 93.34M | 93.02M | 123.64M |
|
Other Accumulated Expenses (Quarter)
|
| | 3.74M | | 4.58M | 3.56M | 4.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | 13.56M | | 17.44M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | | | | | | | | | | | | 29.46M |
|
Current Taxes (Quarter)
|
| | 0.37M | | 1.17M | 0.72M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 38.52M | | 47.46M | 29.50M | 31.56M | 28.56M | 31.02M | 36.84M | 38.50M | 48.95M | 49.27M | 43.83M | 44.85M | 45.34M | 42.00M | 44.38M | 49.17M | 44.83M | 50.71M | 53.28M | 59.15M | 53.95M | 57.41M | 76.76M | 82.75M | 91.73M | 85.71M | 98.43M | 117.40M | 121.81M | 111.88M | 109.38M | 108.04M | 106.44M | 112.70M | 111.13M | 115.84M | 121.48M | 159.45M | 134.72M | 147.20M | 157.90M | 162.10M | 226.17M |
|
Non-Current Debt (Quarter)
|
| | 13.14M | | 76.74M | 105.76M | 89.12M | 83.98M | 71.84M | 46.29M | 72.65M | 66.63M | 52.62M | 39.60M | 23.46M | 19.32M | 21.18M | 11.04M | 30.90M | 21.26M | 10.62M | 10.48M | 10.34M | 10.20M | 10.06M | 254.92M | 241.78M | 230.63M | 213.50M | 230.35M | 252.21M | 273.07M | 268.93M | 275.97M | 253.00M | 210.00M | 173.00M | 153.00M | 166.00M | 115.00M | | | | 95.00M | 60.00M | 768.30M |
|
Pension (Quarter)
|
| | 22.55M | | 1.64M | 1.67M | 1.75M | 1.60M | 1.50M | 1.30M | 1.46M | 1.25M | 1.03M | 0.81M | 2.02M | 1.94M | 1.89M | 1.79M | 1.98M | 1.92M | 2.04M | 2.05M | 1.88M | 1.87M | 1.85M | 1.85M | 1.70M | 1.67M | 1.67M | 1.71M | 1.03M | 1.06M | 1.10M | 1.31M | 1.16M | 1.15M | 1.14M | 1.13M | 1.11M | 1.10M | 1.09M | 1.08M | 1.08M | 1.07M | 1.06M | 1.05M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.71M | 14.92M | 15.38M | 15.32M | 15.52M | 17.50M | 17.40M | 18.46M | 18.91M | 19.04M | 19.12M | 19.36M | 19.61M | 20.18M | 20.19M | 20.19M | 20.43M | 18.59M | 18.93M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | 5.18M | | | 3.61M | | 3.47M | 0.40M | 0.96M | 0.78M | 0.35M | 2.68M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | 3.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | 2.60M | | 14.89M | | 11.82M | 12.63M | 13.63M | | 13.38M | 7.13M | 5.94M | 3.79M | 4.72M | 4.67M | 4.58M | 5.48M | 6.11M | 19.43M | 18.90M | 19.30M | 21.14M | 21.33M | 20.31M | 144.33M | 137.85M | 135.38M | 138.28M | 145.44M | 140.31M | 139.74M | 138.94M | 144.84M | 137.12M | 136.50M | 118.50M | 119.69M | 125.30M | 143.17M | 148.40M | 150.18M | 138.35M | 151.69M | 146.23M | 203.97M |
|
Total Non-Current Liabilities (Quarter)
|
| | 79.33M | | 125.85M | 152.86M | 122.43M | 114.14M | 104.37M | 96.13M | 112.61M | 116.83M | 102.91M | 84.24M | 70.33M | 66.60M | 66.05M | 58.17M | 82.83M | 70.77M | 66.04M | 68.40M | 71.36M | 66.02M | 69.32M | 333.53M | 326.22M | 324.04M | 300.88M | 330.49M | 370.64M | 395.95M | 381.91M | 386.66M | 362.20M | 317.59M | 286.84M | 265.25M | 282.95M | 237.59M | 160.54M | 135.80M | 148.28M | 253.97M | 223.17M | 995.52M |
|
Total Liabilities (Quarter)
|
-0.95M | 1.58M | 81.92M | 2.78M | 140.73M | 152.86M | 134.25M | 126.77M | 118.00M | 96.13M | 125.99M | 123.97M | 108.85M | 88.03M | 75.05M | 71.27M | 70.62M | 63.66M | 88.95M | 90.20M | 84.94M | 87.70M | 92.50M | 87.35M | 89.63M | 477.86M | 464.07M | 459.42M | 439.16M | 475.93M | 510.95M | 535.68M | 520.86M | 531.50M | 499.31M | 454.10M | 405.34M | 384.94M | 408.25M | 380.75M | 308.95M | 285.98M | 286.63M | 405.66M | 369.40M | 1,199.49M |
|
Total Debt (Quarter)
|
| | 26.70M | | 94.17M | 106.32M | 89.68M | 84.54M | 72.40M | 46.85M | 73.21M | 67.19M | 53.18M | 40.16M | 24.02M | 19.88M | 21.74M | 11.60M | 31.46M | 21.82M | 11.18M | 11.04M | 10.90M | 10.76M | 10.62M | 255.48M | 242.34M | 231.20M | 214.06M | 230.92M | 252.78M | 273.63M | 269.50M | 276.53M | 253.00M | 210.00M | 173.00M | 153.00M | 166.00M | 115.00M | | | | 95.00M | 60.00M | 797.76M |
|
Common Equity (Quarter)
|
0.95M | -1.58M | 204.60M | -2.78M | -0.36M | -0.35M | 258.01M | -1.22M | -7.18M | -8.71M | 272.44M | 283.58M | 294.17M | 260.44M | 265.76M | 267.61M | 260.30M | 253.83M | 267.47M | 276.83M | 286.44M | 292.99M | 280.37M | 284.01M | 302.04M | 402.72M | 415.45M | 434.97M | 452.97M | 463.76M | 469.09M | 466.72M | 483.03M | 498.77M | 525.67M | 560.09M | 586.93M | 589.07M | 615.72M | 650.16M | 1,030.17M | 1,044.02M | 1,072.25M | 1,109.83M | 1,129.97M | 1,067.12M |
|
Shareholder's Equity (Quarter)
|
| 0.95M | 204.60M | -2.78M | -0.36M | -5.94M | 258.01M | -1.22M | -1.29M | -8.71M | 272.44M | 283.58M | 294.17M | 260.44M | 265.76M | 267.61M | 260.30M | 253.83M | 267.47M | 276.83M | 286.44M | 292.99M | 280.37M | 284.01M | 302.04M | 402.72M | 415.45M | 434.97M | 452.97M | 463.76M | 469.09M | 466.72M | 483.03M | 498.77M | 525.67M | 560.09M | 586.93M | 589.07M | 615.72M | 650.16M | 1,030.17M | 1,044.02M | 1,072.25M | 1,109.83M | 1,129.97M | 1,067.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 286.52M | | 393.60M | 408.57M | 392.67M | 389.51M | 384.38M | 364.78M | 398.43M | 407.55M | 403.02M | 348.46M | 340.82M | 338.88M | 330.92M | 317.48M | 352.63M | 367.03M | 371.38M | 380.69M | 374.06M | 874.96M | 391.67M | 880.58M | 879.52M | 904.24M | 903.02M | 950.04M | 995.36M | 1,017.92M | 1,021.39M | 1,047.67M | 1,043.45M | 1,033.10M | 1,011.31M | 993.13M | 1,043.33M | 1,050.53M | 1,359.30M | 1,350.19M | 1,379.07M | 1,535.92M | 1,517.95M | 2,285.53M |
|
Treasury Shares (Quarter)
|
| | | | 0.14M | 0.18M | 0.18M | 0.19M | 0.19M | 0.22M | 0.03M | 0.25M | 0.25M | 0.05M | 0.03M | 0.23M | 0.43M | 0.63M | 0.63M | 0.97M | 0.97M | 0.01M | 1.31M | 0.12M | 0.12M | 0.09M | 0.51M | 0.52M | 0.10M | 0.45M | 0.58M | 0.29M | 0.89M | 0.90M | 0.90M | 0.89M | 0.89M | 0.10M | 0.95M | 0.10M | 0.98M | 1.01M | 1.03M | 1.04M | 1.11M | 1.41M |
|
Retained Earnings (Quarter)
|
| | -10.29M | | -6.45M | -7.00M | -7.70M | -9.23M | 241.89M | -10.44M | -10.44M | 254.05M | -6.86M | -6.88M | -7.47M | -8.81M | -8.64M | -10.44M | 3.80M | -10.77M | -9.12M | 302.36M | 318.70M | 325.04M | 339.40M | -6.64M | 350.67M | 364.90M | -6.03M | -6.06M | -5.07M | -7.10M | 455.96M | 468.91M | -8.41M | -6.41M | 548.04M | -8.61M | 583.08M | 618.38M | 651.14M | -12.73M | -12.13M | 741.40M | 777.50M | 783.23M |
|
Preferred Shares (Quarter)
|
| | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |