|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.54M | 1.03M | 0.67M | 0.41M | 0.30M | 0.62M | 0.36M | 1.95M | 0.84M | 1.98M | 0.38M | 0.48M | 0.44M | 0.34M | 1.29M | 0.58M | 0.71M | 2.40M | 1.29M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.54M | 1.03M | 0.67M | 0.41M | 0.30M | 0.62M | 0.36M | 1.95M | 0.84M | 1.98M | 0.38M | 0.48M | 0.44M | 0.34M | 1.29M | 0.58M | 0.71M | 2.40M | 1.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.33M | 71.89M | 65.03M | 68.70M | 69.61M | 76.40M | 72.43M | 74.53M | 72.73M | 68.36M | 77.42M | 75.64M | 84.96M | 83.79M | 81.20M | 74.54M | 76.66M | 84.37M | 79.82M | 85.24M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | | | | 0.56M | | | | | | | | 0.62M | 0.61M | | 0.16M | 0.28M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.41M | 71.95M | 65.03M | 68.70M | 69.61M | 76.96M | 72.43M | 74.53M | 72.73M | 68.36M | 77.42M | 75.64M | 84.96M | 84.41M | 81.81M | 74.54M | 76.81M | 84.65M | 79.82M | 85.24M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.81M | 77.56M | 60.66M | 75.00M | 90.11M | 65.43M | 49.56M | 81.56M | 100.07M | 85.30M | 63.09M | 96.11M | 117.14M | 95.35M | 71.53M | 89.77M | 104.05M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.32M | 127.30M | 131.44M | 98.07M | 100.24M | 107.51M | 125.22M | 115.77M | 110.61M | 111.26M | 131.48M | 109.73M | 140.66M | 159.25M | 163.19M | 145.66M | 148.57M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | 152.60M | 178.74M | 211.13M | 204.85M | 192.10M | 173.07M | 190.35M | 172.94M | 174.79M | 197.34M | 210.67M | 196.56M | 194.56M | 205.84M | 257.80M | 254.60M | 234.72M | 235.43M | 252.62M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 10.41M | 12.76M | 7.65M | 8.28M | 6.75M | 11.69M | 9.32M | 6.81M | 7.60M | 13.04M | 9.64M | 12.08M | 8.70M | 19.32M | 15.56M | 14.58M | 13.72M | 19.57M | 12.99M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.17M | 235.44M | 257.56M | 288.15M | 283.16M | 275.54M | 257.82M | 274.57M | 254.43M | 251.59M | 289.77M | 296.32M | 294.08M | 287.49M | 306.70M | 349.20M | 346.42M | 333.52M | 337.22M | 352.14M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.67M | 102.66M | 102.80M | 102.81M | 102.81M | 102.84M | 102.84M | 102.84M | 104.15M | 104.98M | 114.71M | 115.08M | 115.52M | 116.33M | 116.68M | 117.26M | 119.31M | 120.21M | 120.21M | 125.82M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 16.59M | 17.25M | 18.08M | 6.47M | 6.93M | 9.88M | 8.21M | 7.12M | 7.48M | 3.96M | 8.27M | 7.57M | 18.33M | 19.37M | 12.84M | 7.22M | 12.66M | 19.03M | 69.06M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.08M | 118.51M | 133.82M | 117.43M | 132.57M | 120.87M | 137.30M | 136.65M | 135.48M | 137.99M | 161.74M | 148.31M | 165.09M | 161.70M | 174.13M | 161.11M | 165.15M | 181.66M | 174.95M | 228.87M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 12.03M | 11.75M | 11.75M | 11.75M | 11.75M | 11.75M | 20.52M | 11.75M | 11.75M | 11.75M | 11.75M | 11.75M | 11.75M | 11.75M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.96M | 9.46M | 8.95M | 8.51M | 38.36M | 38.36M | 7.56M | 7.10M | 6.66M | 38.72M | 6.58M | 6.20M | 39.57M | 39.57M | 39.57M | 4.74M | 39.57M | 39.57M | 39.57M | 3.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | 19.11M | 18.60M | 18.16M | 48.01M | 48.01M | 19.59M | 18.85M | 18.41M | 50.47M | 18.33M | 17.95M | 60.09M | 51.32M | 51.32M | 16.49M | 51.32M | 51.32M | 51.32M | 15.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.09M | 5.30M | 4.30M | 5.10M | 3.24M | 3.23M | 2.61M | 2.37M | 3.59M | 3.46M | 0.56M | 0.65M | 3.13M | 3.68M | 3.90M | 3.60M | 5.78M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.73M | 9.54M | 9.58M | 6.47M | 8.27M | 6.13M | 6.02M | 6.03M | 6.95M | 7.00M | 7.19M | 7.20M | 8.29M | 7.60M | 7.50M | 7.41M | 10.74M | 10.93M | 9.92M | 9.88M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.29M | 171.72M | 169.16M | 165.43M | 164.10M | 165.23M | 168.11M | 170.49M | 170.86M | 173.26M | 194.69M | 195.60M | 221.49M | 231.88M | 238.56M | 240.78M | 251.18M | 265.16M | 280.51M | 298.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.45M | 407.16M | 426.72M | 453.58M | 447.26M | 440.77M | 425.93M | 445.06M | 425.29M | 424.85M | 484.46M | 491.93M | 515.58M | 519.37M | 545.25M | 589.98M | 597.60M | 598.68M | 617.73M | 650.67M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.86M | 46.10M | 63.45M | 48.92M | 47.72M | 51.22M | 49.34M | 42.26M | 42.68M | 51.92M | 62.95M | 51.46M | 53.44M | 59.58M | 64.58M | 51.97M | 60.48M | 51.62M | 79.90M | 73.09M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 0.17M | 1.67M | 1.31M | 0.21M | 0.49M | 1.97M | 0.46M | 0.28M | 0.67M | 1.50M | 1.35M | 0.55M | 1.31M | 1.95M | 0.94M | 0.29M | 0.56M | 2.76M | 0.73M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.70M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.95M | 46.27M | 65.12M | 50.23M | 47.93M | 51.71M | 51.31M | 42.72M | 42.97M | 52.59M | 64.45M | 52.81M | 53.98M | 60.89M | 66.54M | 52.91M | 60.77M | 52.18M | 94.36M | 73.82M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.11M | 11.41M | 12.83M | 12.65M | 18.89M | 12.17M | 14.95M | 17.06M | 27.57M | 12.03M | 17.48M | 21.71M | 35.60M | 10.81M | 14.69M | 12.86M | 18.45M | 11.80M | 20.40M | 23.55M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.61M | 17.03M | 13.08M | 13.11M | 12.35M | 17.62M | 13.49M | 14.49M | 14.48M | 17.98M | 13.60M | 13.05M | 15.20M | 20.17M | 18.25M | 17.83M | 18.30M | 19.25M | 20.51M | 20.82M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 3.86M | 3.91M | 3.96M | 3.15M | 42.62M | 1.50M | 27.82M | | 6.01M | 0.70M | 0.72M | 20.42M | 0.81M | 0.83M | 89.60M | 57.58M | 51.09M | 10.00M | 31.15M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.20M | 123.83M | 130.83M | 145.81M | 122.76M | 126.17M | 104.06M | 102.76M | 85.69M | 89.30M | 128.29M | 120.39M | 125.94M | 139.83M | 150.06M | 173.99M | 156.05M | 136.67M | 148.41M | 153.17M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.86M | 9.94M | 8.94M | 7.93M | 7.77M | 7.61M | 7.45M | 7.28M | 7.10M | 6.92M | 6.74M | 6.55M | 6.37M | 6.17M | 5.97M | 5.76M | 14.56M | 29.83M | 28.84M | 40.67M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.92M | 35.26M | 35.60M | 35.94M | 28.89M | 28.75M | 29.13M | 29.47M | 26.65M | 26.79M | 27.34M | 27.57M | 26.15M | 26.46M | 26.77M | 27.08M | 27.92M | 28.29M | 28.79M | 29.20M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 3.22M | 2.90M | 1.24M | 1.08M | 1.24M | 1.47M | 4.91M | 4.77M | 5.14M | 5.14M | 5.55M | 24.88M | 25.17M | 25.75M | 25.30M | 24.22M | 23.50M | 23.14M | 21.93M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88M | 8.16M | 8.05M | 7.88M | 0.38M | 7.42M | 7.46M | 7.49M | 7.32M | 7.30M | 2.42M | 7.38M | 1.95M | 3.15M | 3.21M | 3.37M | 3.55M | 3.55M | 10.76M | 10.91M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.76M | 55.16M | 54.09M | 52.98M | 45.68M | 45.44M | 46.20M | 49.98M | 47.39M | 48.19M | 48.93M | 49.73M | 67.02M | 68.73M | 69.56M | 69.37M | 80.86M | 99.23M | 99.20M | 109.85M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.96M | 179.00M | 184.92M | 198.80M | 168.44M | 171.61M | 150.27M | 152.74M | 133.08M | 137.49M | 177.22M | 170.12M | 192.96M | 208.56M | 219.62M | 243.36M | 236.91M | 235.90M | 247.60M | 263.02M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.73M | 13.80M | 12.85M | 11.89M | 10.92M | 50.24M | 8.94M | 35.10M | 7.10M | 12.93M | 7.45M | 7.28M | 26.79M | 6.98M | 6.80M | 95.37M | 72.15M | 80.92M | 38.84M | 71.82M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.49M | 228.16M | 241.80M | 254.78M | 278.82M | 269.16M | 275.66M | 292.32M | 292.21M | 287.37M | 307.24M | 321.81M | 322.61M | 310.80M | 325.63M | 346.61M | 360.70M | 362.78M | 370.12M | 387.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.49M | 228.16M | 241.80M | 254.78M | 278.82M | 269.16M | 275.66M | 292.32M | 292.21M | 287.37M | 307.24M | 321.81M | 322.61M | 310.80M | 325.63M | 346.61M | 360.70M | 362.78M | 370.12M | 387.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.45M | 407.16M | 426.72M | 453.58M | 447.26M | 440.77M | 425.93M | 445.06M | 425.29M | 424.85M | 484.46M | 491.93M | 515.58M | 519.37M | 545.25M | 589.98M | 597.60M | 598.68M | 617.73M | 650.67M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.12M | 0.15M | 0.14M | 0.12M | 0.12M | 0.12M | 0.17M | 0.12M | | 0.16M | 0.16M | 0.12M | | 0.17M | 0.02M | 0.16M | | 0.02M | 0.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.03M | 111.05M | -8.49M | 136.18M | -2.48M | -2.47M | -2.47M | 164.22M | -0.20M | -0.20M | 175.10M | 188.57M | 186.97M | 1.04M | 1.04M | 1.04M | 0.56M | 0.56M | 0.56M | 0.56M |