|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.34M | 8.68M | 27.98M | 14.85M | 7.20M | 5.93M | 23.60M | 40.96M | 15.12M | 6.32M | 16.19M | 4.64M | 3.40M | 5.98M | 2.93M | 10.38M | 12.04M | 12.12M | 4.27M | 13.86M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.34M | 8.68M | 27.98M | 14.85M | 7.20M | 5.93M | 23.60M | 40.96M | 15.12M | 6.32M | 16.19M | 4.64M | 3.40M | 5.98M | 2.93M | 10.38M | 12.04M | 12.12M | 4.27M | 13.86M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.49M | 169.22M | 175.08M | 117.30M | 106.16M | 135.34M | 141.19M | 124.65M | 114.97M | 153.46M | 155.18M | 113.64M | 112.53M | 142.24M | 156.74M | 105.71M | 89.55M | 127.83M | 161.86M | 114.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.08M | 0.06M | 0.17M | 0.08M | | 0.03M | 0.07M | 0.13M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.58M | 169.29M | 175.16M | 117.36M | 106.33M | 135.42M | 141.19M | 124.68M | 115.03M | 153.58M | 155.18M | 113.64M | 112.53M | 142.24M | 156.74M | 105.71M | 89.55M | 127.83M | 161.86M | 114.95M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.18M | 256.92M | 270.52M | 275.20M | 295.14M | 269.72M | 222.21M | 209.86M | 212.53M | 217.70M | 188.65M | 189.82M | 208.48M | 235.01M | 202.41M | 210.05M | 218.21M | 221.19M | 194.05M | 190.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.14M | 8.99M | 11.50M | 13.24M | 14.93M | 10.09M | 13.25M | 11.40M | 11.88M | 12.14M | 16.34M | 13.91M | 15.34M | 13.81M | 11.49M | 14.47M | 12.14M | 11.62M | 12.15M | 11.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.91M | 443.82M | 485.07M | 420.59M | 427.16M | 423.67M | 400.26M | 388.30M | 357.54M | 390.86M | 376.36M | 322.02M | 343.30M | 399.94M | 373.57M | 340.61M | 336.98M | 374.97M | 373.89M | 334.20M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.54M | 21.63M | 20.75M | 19.52M | 18.74M | 17.74M | 18.02M | 18.08M | 17.42M | 16.82M | 16.97M | 16.36M | 15.69M | 16.56M | 15.05M | 15.48M | 15.95M | 15.27M | 15.44M | 18.26M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.78M | 22.14M | 22.30M | 22.77M | 22.10M | 14.42M | 12.52M | 10.41M | 5.30M | 3.96M | 1.83M | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.27M | 30.27M | 30.27M | 33.37M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.76M | 231.01M | 212.68M | 225.23M | 221.31M | 217.53M | 213.89M | 210.25M | 206.61M | 202.87M | 199.13M | 195.34M | 191.62M | 187.98M | 183.53M | 179.20M | 141.66M | 137.27M | 132.92M | 128.56M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 1.99M | 1.79M | 2.16M | 2.28M | 7.12M | 6.34M | 5.99M | 5.94M | 5.31M | 3.10M | 2.29M | 2.26M | 2.25M | 2.60M | 2.40M | 1.92M | 1.84M | 1.79M | 1.84M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.65M | 365.99M | 123.94M | 354.33M | 345.52M | 333.26M | 144.36M | 318.03M | 307.70M | 300.81M | 152.71M | 280.65M | 273.67M | 268.79M | 260.74M | 253.99M | 214.90M | 206.16M | 198.66M | 193.66M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.56M | 809.81M | 829.07M | 774.91M | 772.69M | 756.93M | 725.89M | 706.33M | 665.24M | 691.67M | 667.14M | 602.67M | 616.96M | 668.74M | 634.31M | 594.59M | 551.88M | 581.12M | 572.55M | 527.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.39M | 60.59M | 82.57M | 62.86M | 61.85M | 42.96M | 38.05M | 30.95M | 48.40M | 57.19M | 54.15M | 32.85M | 59.52M | 79.61M | 60.03M | 45.52M | 52.53M | 49.79M | 45.84M | 26.71M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.39M | 60.59M | 82.57M | 62.86M | 61.88M | 42.96M | 38.05M | 30.95M | 48.40M | 57.19M | 54.15M | 32.85M | 59.52M | 79.61M | 60.03M | 45.52M | 52.53M | 49.79M | 45.84M | 26.71M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.07M | 108.58M | 112.74M | 85.41M | 79.51M | 79.12M | 77.60M | 68.11M | 58.33M | 69.32M | 78.36M | 64.70M | 64.97M | 68.43M | 70.85M | 57.84M | 53.42M | 67.50M | 64.29M | 67.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.53M | 8.55M | 5.77M | 1.09M | 4.58M | | | 7.59M | 14.86M | 13.87M | 4.74M | 10.65M | 6.82M | 6.87M | 4.89M | 4.93M | 4.95M | 4.99M | 5.02M | 5.06M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 12.40M | 12.61M | 13.64M | 13.87M | 13.86M | 14.03M | 13.72M | 13.60M | 13.59M | 14.07M | 14.25M | 14.52M | 14.82M | 15.14M | 15.40M | 16.03M | 16.28M | 16.14M | 15.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 0.60M | 1.77M | | | 0.22M | | | | 0.64M | 0.57M | | | 0.83M | 0.49M | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.29M | 192.27M | 214.30M | 164.77M | 180.19M | 135.94M | 129.91M | 120.38M | 135.18M | 153.96M | 151.97M | 123.02M | 145.84M | 169.72M | 151.74M | 124.18M | 126.93M | 138.54M | 131.30M | 114.11M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 241.87M | 242.86M | 242.86M | 32.55M | 10.42M | 235.62M | 25.23M | 29.30M | 135.83M | 130.63M | 32.63M | 64.49M | 42.69M | 129.71M | 128.46M | 62.41M | 54.10M | 124.65M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.83M | 11.03M | 49.76M | 12.96M | 13.06M | 12.98M | 9.61M | 9.56M | 9.62M | 9.56M | 7.44M | 7.43M | 7.58M | 7.70M | 5.60M | 5.67M | 5.79M | 5.75M | 1.55M | 1.52M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.64M | 93.98M | 90.82M | 87.59M | 97.28M | 78.53M | 76.42M | 88.78M | 87.39M | 86.39M | 70.01M | 66.28M | 62.94M | 74.91M | 56.74M | 68.71M | 66.63M | 46.15M | 42.44M | 39.24M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 14.78M | 12.12M | 1.47M | 11.63M | 16.66M | 14.99M | 14.94M | 14.83M | 14.80M | 9.13M | 1.49M | 1.49M | 1.49M | 15.96M | 16.02M | 15.95M | 0.71M | 0.69M | 0.69M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 758.12M | 795.03M | 57.75M | 773.44M | 761.05M | 740.27M | 95.06M | 691.39M | 650.41M | 676.87M | 13.93M | 601.17M | 615.47M | 667.25M | 618.36M | 578.57M | 535.93M | 580.42M | 571.87M | 527.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.56M | 809.81M | 829.07M | 774.91M | 772.69M | 756.93M | 725.89M | 706.33M | 665.24M | 691.67M | 667.14M | 602.67M | 616.96M | 668.74M | 634.31M | 594.59M | 551.88M | 581.12M | 572.55M | 527.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.53M | 10.15M | 247.64M | 243.94M | 247.44M | 32.55M | 10.42M | 243.21M | 40.09M | 43.17M | 140.58M | 141.28M | 39.46M | 71.36M | 47.58M | 134.63M | 133.41M | 67.40M | 59.13M | 129.71M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.80M | 255.97M | 255.65M | 255.73M | 245.37M | 236.30M | 240.09M | 228.66M | -223.05M | -226.42M | 230.88M | 223.70M | 219.81M | 220.92M | 229.92M | 225.68M | 185.77M | 184.65M | 202.28M | 197.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.56M | 809.81M | 829.07M | 774.91M | 772.69M | 756.93M | 725.89M | 706.33M | 665.24M | 691.67M | 667.14M | 602.67M | 616.96M | 668.74M | 634.31M | 594.59M | 551.88M | 581.12M | 572.55M | 527.86M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.98M | -33.55M | 17.42M | 16.84M | 8.22M | 0.44M | 1.15M | -35.43M | -18.60M | 276.81M | -13.57M | -20.77M | 278.48M | 279.53M | -18.32M | -18.02M | -78.43M | 283.25M | -63.35M | 284.31M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.53M | 0.53M | 0.59M | 0.74M | 0.89M | 0.89M | 0.89M | 0.91M |