|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 202.06M | 192.11M | 174.50M | 210.38M | 219.30M | 178.34M | 152.60M | 171.88M | 173.50M | 159.90M | 129.35M | 145.14M | 138.70M | 127.20M | 118.70M | 119.50M | 107.40M | 90.60M | 86.26M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 202.06M | 192.11M | 174.50M | 210.38M | 219.30M | 178.34M | 152.60M | 171.88M | 173.50M | 159.90M | 129.35M | 145.14M | 138.70M | 127.20M | 118.70M | 119.50M | 107.40M | 90.60M | 86.26M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.01M | 128.32M | 146.47M | 141.04M | 158.35M | 150.03M | 150.35M | 142.54M | 139.55M | 131.69M | 128.19M | 117.27M | 127.45M | 132.56M | 130.92M | 128.22M | 123.09M | 116.66M | 123.05M | 118.56M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.04M | 21.65M | 19.92M | 20.20M | 22.95M | 19.07M | 15.79M | 12.58M | 20.11M | 22.18M | 29.89M | 27.68M | 36.79M | 35.63M | 32.26M | 29.76M | 30.67M | 33.69M | 31.06M | 25.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.22M | 393.00M | 392.10M | 370.68M | 429.89M | 416.90M | 383.19M | 339.57M | 373.03M | 369.78M | 364.24M | 327.74M | 356.20M | 346.22M | 346.26M | 303.30M | 293.45M | 303.01M | 276.00M | 263.33M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.88M | 61.26M | 62.14M | 63.13M | 64.75M | 65.28M | 64.75M | 67.81M | 68.94M | 70.37M | 71.55M | 68.92M | 73.86M | 75.53M | 69.62M | 68.86M | 68.68M | 67.77M | 66.13M | 66.64M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.93M | 20.03M | 19.14M | 18.28M | 17.41M | 16.42M | 15.47M | 14.62M | 13.79M | 12.92M | 12.04M | 6.59M | 8.45M | 7.74M | 4.13M | 3.92M | 3.78M | 3.66M | 3.49M | 3.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.93M | 20.03M | 19.14M | 18.28M | 17.41M | 16.42M | 15.47M | 14.62M | 13.79M | 12.92M | 12.04M | 6.59M | 8.45M | 7.74M | 4.13M | 3.92M | 3.78M | 3.66M | 3.49M | 3.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | 24.68M | 24.02M | 24.11M | 23.54M | 24.47M | 24.38M | 12.28M | 11.00M | 11.00M | 11.18M | 33.57M | 33.02M | 34.16M | 39.33M | 11.08M | 11.38M | 12.08M | 11.97M | 11.35M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.25M | 30.99M | 31.79M | 5.38M | 30.20M | 33.51M | 33.66M | 9.62M | 31.09M | 36.41M | 37.03M | 15.60M | 37.72M | 39.55M | 4.95M | 7.48M | 42.53M | 43.28M | 42.67M | 10.29M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.66M | 136.96M | 137.09M | 89.71M | 135.90M | 139.67M | 138.26M | 89.68M | 124.81M | 130.71M | 131.80M | 100.29M | 153.05M | 156.98M | 149.08M | 121.27M | 126.37M | 126.79M | 124.26M | 128.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.89M | 529.96M | 529.19M | 507.69M | 565.79M | 556.57M | 521.45M | 470.27M | 497.84M | 500.49M | 496.04M | 483.21M | 509.25M | 503.20M | 495.34M | 424.57M | 419.82M | 429.79M | 400.26M | 391.71M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.45M | 141.80M | 139.08M | 101.92M | 128.94M | 125.45M | 121.35M | 122.09M | 119.06M | 106.31M | 105.11M | 75.25M | 90.40M | 100.81M | 93.01M | 77.00M | 85.56M | 79.87M | 67.05M | 74.18M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.45M | 141.80M | 139.08M | 101.92M | 128.94M | 125.45M | 121.35M | 122.09M | 119.06M | 106.31M | 105.11M | 75.25M | 90.40M | 100.81M | 93.01M | 77.00M | 85.56M | 79.87M | 67.05M | 74.18M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.68M | 46.50M | 52.07M | 41.79M | 46.41M | 58.34M | 48.45M | 35.39M | 47.34M | 54.68M | 53.00M | 44.84M | 48.16M | 49.56M | 49.91M | 32.33M | 39.14M | 40.70M | 40.22M | 23.89M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | 7.50M | 8.44M | 9.38M | 10.31M | 8.75M | 9.84M | 10.94M | 16.40M | 17.26M | 18.33M | 15.31M | 16.41M | 17.50M | 2.97M | 8.44M | 13.91M | 5.13M | 5.16M | 2.37M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | | | | 7.42M | | | | 7.50M | | | | 8.03M | | | | 7.91M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.56M | 195.80M | 199.58M | 162.13M | 185.67M | 192.54M | 179.64M | 175.84M | 182.80M | 178.25M | 176.44M | 145.19M | 154.97M | 167.87M | 150.14M | 125.80M | 138.60M | 125.70M | 112.42M | 108.35M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.03M | 177.22M | 170.25M | 185.58M | 213.61M | 197.16M | 174.49M | 141.50M | 149.22M | 143.94M | 135.57M | 126.20M | 139.33M | 124.46M | 125.79M | 127.06M | 103.49M | 117.20M | 107.26M | 104.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.67M | 13.91M | 11.65M | 48.55M | 9.42M | 7.04M | 7.70M | 29.89M | 8.47M | 8.78M | 9.32M | 32.17M | 9.54M | 9.59M | 10.20M | 8.14M | 8.47M | 8.96M | 8.77M | 6.90M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.52M | | | | 26.84M | | | | 24.42M | | | | 22.80M | | | | 29.83M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 31.39M | 27.05M | 4.91M | 22.69M | 26.38M | 23.86M | 5.04M | 23.56M | 25.76M | 28.15M | 5.25M | 29.88M | 31.67M | 29.95M | 5.18M | 32.60M | 35.29M | 35.28M | 9.27M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.27M | 386.93M | 381.48M | 376.13M | 408.70M | 396.74M | 361.83M | 345.19M | 340.49M | 330.97M | 321.34M | 305.03M | 303.83M | 301.92M | 286.12M | 283.80M | 250.56M | 251.87M | 228.45M | 249.09M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.27M | 418.32M | 408.53M | 381.04M | 431.39M | 423.12M | 385.69M | 350.23M | 364.05M | 356.73M | 349.49M | 310.28M | 333.71M | 333.59M | 316.08M | 288.98M | 283.17M | 287.16M | 263.74M | 258.36M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.47M | 184.72M | 178.69M | 194.96M | 223.92M | 205.91M | 184.33M | 152.44M | 165.62M | 161.20M | 153.90M | 141.51M | 155.74M | 141.96M | 128.76M | 135.50M | 117.40M | 122.34M | 112.42M | 106.38M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.61M | 111.64M | 120.66M | 126.65M | 134.40M | 133.45M | 135.76M | 120.04M | 133.79M | 143.76M | 146.55M | 172.93M | 175.54M | 169.61M | 179.26M | 135.59M | 136.66M | 142.63M | 136.53M | 133.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.61M | 111.64M | 120.66M | 126.65M | 134.40M | 133.45M | 135.76M | 120.04M | 133.79M | 143.76M | 146.55M | 172.93M | 175.54M | 169.61M | 179.26M | 135.59M | 136.66M | 142.63M | 136.53M | 133.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.89M | 529.96M | 529.19M | 507.69M | 565.79M | 556.57M | 521.45M | 470.27M | 497.84M | 500.49M | 496.04M | 483.21M | 509.25M | 503.20M | 495.34M | 424.57M | 419.82M | 429.79M | 400.26M | 391.71M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.57M | 1.37M | 0.15M | 0.72M | 1.83M | 0.68M | 0.19M | 2.01M | 2.01M | 0.60M | 0.23M | 0.56M | 2.14M | 2.15M | 2.25M | 0.80M | 3.08M | 2.32M | 2.31M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.87M | -83.77M | -76.26M | -42.44M | -39.33M | -67.16M | -47.03M | -95.59M | -27.51M | -27.41M | -69.47M | -46.18M | -31.28M | -36.94M | -37.72M | -43.34M | -78.36M | -28.97M | -90.20M | -96.83M |