|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.97M | 12.00M | 8.97M | 76.32M | 19.26M | 37.52M | 21.25M | 46.25M | 17.11M | 22.81M | 27.20M | 42.86M | 32.07M | 29.41M | 37.27M | 37.14M | 30.73M | 37.12M | 50.92M | 45.29M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.97M | 12.00M | 8.97M | 76.32M | 19.26M | 37.52M | 21.25M | 46.25M | 17.11M | 22.81M | 27.20M | 42.86M | 32.07M | 29.41M | 37.27M | 37.14M | 30.73M | 37.12M | 50.92M | 45.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.12M | 66.75M | 69.81M | 72.26M | 82.80M | 84.31M | 94.33M | 103.96M | 95.77M | 95.38M | 104.55M | 104.69M | 104.50M | 106.58M | 107.73M | 109.72M | 119.15M | 119.68M | 111.27M | 124.44M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.91M | 172.94M | 182.76M | 176.41M | 2.00M | 182.54M | 194.50M | 191.29M | 194.32M | 189.84M | 191.15M | 177.69M | 197.06M | 210.31M | 221.43M | 200.58M | 210.90M | 221.05M | 248.40M | 249.84M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.03M | 239.68M | 252.56M | 248.67M | 84.80M | 266.85M | 288.82M | 295.25M | 290.09M | 285.22M | 295.70M | 282.38M | 301.56M | 316.90M | 329.16M | 310.30M | 330.05M | 340.73M | 359.67M | 374.29M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.29M | 144.60M | 144.18M | 150.94M | 159.79M | 164.19M | 172.06M | 171.21M | 194.00M | 204.47M | 215.19M | 199.20M | 208.96M | 201.83M | 185.77M | 196.88M | 197.41M | 197.30M | 192.82M | 182.79M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.72M | 6.31M | 7.59M | 8.62M | 8.78M | 10.30M | 10.73M | 8.94M | 8.80M | 11.10M | 12.77M | 17.35M | 13.39M | 14.40M | 12.51M | 16.96M | 13.64M | 17.33M | 72.26M | 16.43M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.21M | 410.63M | 420.94M | 492.57M | 465.68M | 484.83M | 499.05M | 527.34M | 515.38M | 529.12M | 556.72M | 549.57M | 563.95M | 568.71M | 570.36M | 568.08M | 578.54M | 598.24M | 681.35M | 625.98M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.18M | 109.05M | 108.97M | 102.42M | 103.90M | 105.36M | 105.89M | 106.22M | 107.04M | 111.36M | 111.89M | 111.38M | 112.11M | 111.30M | 109.65M | 109.81M | 109.08M | 108.94M | 107.36M | 107.22M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.83M | 170.83M | 170.83M | 203.69M | 203.69M | 203.41M | 203.41M | 203.41M | 203.41M | 244.57M | 244.60M | 244.60M | 244.60M | 244.60M | 244.60M | 244.60M | 244.60M | 244.60M | 244.60M | 244.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.51M | 118.24M | 114.98M | 141.76M | 138.12M | 134.48M | 130.84M | 127.20M | 123.58M | 174.99M | 170.66M | 166.34M | 162.08M | 157.97M | 153.78M | 149.59M | 145.40M | 141.22M | 137.03M | 132.84M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.34M | 289.07M | 285.81M | 345.46M | 341.81M | 337.88M | 334.25M | 330.61M | 326.98M | 419.56M | 415.26M | 410.94M | 406.68M | 402.57M | 398.38M | 394.19M | 390.00M | 385.81M | 381.63M | 377.44M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | | | | | | | | | 0.64M | 0.64M | 0.64M | 5.11M | 2.24M | 4.25M | 5.07M | 18.17M | 15.32M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 5.35M | 4.97M | 5.02M | 9.09M | 12.84M | 13.71M | 22.70M | 19.48M | 21.95M | 26.65M | 18.87M | 21.19M | 21.15M | 15.81M | 23.17M | 20.33M | 18.41M | 17.89M | 20.19M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.65M | 418.45M | 416.84M | 486.17M | 493.66M | 494.22M | 490.45M | 494.17M | 490.70M | 589.63M | 585.63M | 571.35M | 568.11M | 562.79M | 559.56M | 558.02M | 550.08M | 542.59M | 567.22M | 560.25M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 825.86M | 829.08M | 837.78M | 978.74M | 959.33M | 979.05M | 989.50M | 1,021.51M | 1,006.08M | 1,118.75M | 1,142.35M | 1,120.92M | 1,132.05M | 1,131.50M | 1,129.92M | 1,126.10M | 1,128.62M | 1,140.83M | 1,248.57M | 1,186.22M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.23M | 66.55M | 65.28M | 66.06M | 74.84M | 83.16M | 89.72M | 90.14M | 98.88M | 82.99M | 78.45M | 72.27M | 84.29M | 76.81M | 75.43M | 75.78M | 80.29M | 84.09M | 85.28M | 74.65M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.23M | 66.55M | 65.28M | 66.06M | 74.84M | 83.16M | 89.72M | 90.14M | 98.88M | 82.99M | 78.45M | 72.27M | 84.29M | 76.81M | 75.43M | 75.78M | 80.29M | 84.09M | 85.28M | 74.65M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.43M | 35.15M | 35.29M | 41.29M | 31.92M | 39.65M | 44.26M | 48.82M | 28.80M | 38.11M | 45.92M | 42.26M | 29.31M | 40.29M | 46.13M | 44.21M | 34.37M | 0.30M | 194.23M | 50.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 7.81M | 9.38M | 10.94M | 10.94M | 12.50M | 12.50M | 12.50M | 12.50M | 5.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 3.04M | 3.37M | 6.13M | 7.03M | 7.17M | 7.16M | 7.16M | 7.75M | 8.16M | 8.00M | 7.87M | 7.75M | 7.94M | 8.33M | 8.53M | 8.72M | 8.87M | 7.80M | 7.82M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.26M | 21.87M | 23.27M | 42.08M | 37.84M | 36.72M | 34.06M | 47.07M | 39.68M | 31.72M | 51.48M | 53.49M | 57.79M | 50.03M | 36.88M | 34.45M | 37.50M | 36.97M | 34.45M | 40.69M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.04M | 133.61M | 134.21M | 162.56M | 158.63M | 173.70M | 181.45M | 199.44M | 181.36M | 167.24M | 190.10M | 183.70M | 188.51M | 186.02M | 177.70M | 175.47M | 173.37M | 184.50M | 334.25M | 179.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.38M | 247.73M | 246.07M | 242.06M | 240.59M | 239.13M | 271.46M | 264.99M | 256.96M | 253.93M | 250.90M | 245.99M | 229.83M | 229.92M | 218.08M | 215.05M | 298.79M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 17.99M | 18.39M | 18.73M | 18.82M | 16.97M | 14.12M | 13.95M | 12.25M | 12.23M | 10.62M | 4.77M | 4.44M | 2.94M | 0.50M | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79M | 13.08M | 14.80M | 28.07M | 32.92M | 32.39M | 30.63M | 28.84M | 30.83M | 30.26M | 24.84M | 22.95M | 21.02M | 20.41M | 23.36M | 21.28M | 19.10M | 16.85M | 36.13M | 42.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.52M | 21.23M | 20.39M | 15.39M | 13.53M | 13.37M | 12.45M | 12.72M | 14.13M | 15.42M | 16.39M | 16.45M | 18.61M | 15.33M | 16.80M | 16.98M | 13.21M | 13.57M | 14.10M | 12.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.77M | 462.37M | 458.44M | 488.75M | 458.09M | 469.14M | 468.26M | 482.82M | 463.56M | 481.19M | 490.56M | 468.38M | 467.90M | 460.27M | 447.54M | 426.59M | 422.39M | 419.43M | 585.43M | 512.11M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.29M | 483.61M | 478.83M | 504.13M | 471.62M | 482.50M | 480.72M | 495.55M | 477.69M | 496.61M | 506.95M | 484.82M | 486.51M | 475.60M | 464.35M | 443.57M | 435.61M | 433.00M | 599.52M | 524.12M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 286.38M | 254.73M | 253.07M | 248.31M | 246.84M | 245.38M | 277.71M | 271.24M | 264.77M | 263.30M | 261.83M | 256.93M | 242.33M | 242.42M | 230.58M | 227.55M | 303.79M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.57M | 345.47M | 358.95M | 474.60M | 487.71M | 496.55M | 508.79M | 525.96M | 528.38M | 622.14M | 635.40M | 636.09M | 645.55M | 655.90M | 665.57M | 682.53M | 693.01M | 707.83M | 649.04M | 662.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.57M | 345.47M | 358.95M | 474.60M | 487.71M | 496.55M | 508.79M | 525.96M | 528.38M | 622.14M | 635.40M | 636.09M | 645.55M | 655.90M | 665.57M | 682.53M | 693.01M | 707.83M | 649.04M | 662.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 825.86M | 829.08M | 837.78M | 978.74M | 959.33M | 979.05M | 989.50M | 1,021.51M | 1,006.08M | 1,118.75M | 1,142.35M | 1,120.92M | 1,132.05M | 1,131.50M | 1,129.92M | 1,126.10M | 1,128.62M | 1,140.83M | 1,248.57M | 1,186.22M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.14M | 0.01M | 0.16M | 0.09M | 0.13M | 0.01M | 0.15M | 0.10M | 0.12M | 948.00 | 0.14M | 0.08M | 0.10M | 0.01M | 0.25M | 0.06M | 0.09M | 0.00M | 0.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.36M | -9.11M | -8.87M | -7.03M | 385.36M | 389.51M | 397.97M | 406.05M | 411.28M | 8.81M | 416.87M | 7.77M | 428.83M | 10.27M | 446.70M | 453.48M | 9.03M | 476.54M | 6.82M | 6.55M |