|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.67M | 13.54M | 14.83M | 17.66M | 17.58M | 22.43M | 20.42M | 23.14M | 28.24M | 30.69M | 24.77M | 30.29M | 32.73M | 37.34M | 29.71M | 32.22M | 35.30M | 41.29M | 47.97M | 45.05M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.67M | 13.54M | 14.83M | 17.66M | 17.58M | 22.43M | 20.42M | 23.14M | 28.24M | 30.69M | 24.77M | 30.29M | 32.73M | 37.34M | 29.71M | 32.22M | 35.30M | 41.29M | 47.97M | 45.05M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.62M | 98.61M | 116.15M | 100.69M | 132.69M | 132.00M | 128.84M | 7.53M | 130.62M | 116.77M | 117.36M | 113.91M | 130.43M | 129.78M | 8.49M | 12.65M | 131.57M | 6.61M | 6.14M | 125.31M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.62M | 98.61M | 116.15M | 100.69M | 132.69M | 132.00M | 128.84M | 7.53M | 130.62M | 116.77M | 117.36M | 113.91M | 130.43M | 129.78M | 8.49M | 12.65M | 131.57M | 6.61M | 6.14M | 125.31M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.39M | 38.34M | 39.97M | 36.87M | 38.87M | 39.32M | 42.58M | 38.36M | 40.27M | 40.66M | 39.04M | 37.46M | 36.47M | 37.40M | 37.02M | 34.40M | 38.95M | 37.30M | 38.55M | 34.77M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.46M | 41.15M | 50.41M | 56.68M | 60.79M | 69.58M | 65.58M | 54.99M | 61.87M | 57.58M | 57.19M | 53.38M | 68.56M | 68.39M | 68.08M | 62.60M | 64.83M | 64.67M | 61.09M | 51.29M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.85M | 79.48M | 90.38M | 93.55M | 99.65M | 108.90M | 108.16M | 93.35M | 102.14M | 98.24M | 96.23M | 90.84M | 105.03M | 105.80M | 105.10M | 97.00M | 103.78M | 101.97M | 99.63M | 86.06M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | 9.58M | 7.20M | 5.50M | 4.89M | 11.30M | 10.49M | 7.00M | 5.78M | 10.84M | 9.05M | 6.85M | 6.68M | 13.04M | 9.21M | 8.06M | 7.54M | 13.39M | 9.79M | 6.84M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.75M | 201.21M | 228.56M | 219.91M | 254.81M | 274.64M | 267.91M | 257.21M | 266.78M | 256.62M | 247.41M | 256.62M | 283.70M | 295.54M | 275.25M | 259.31M | 289.14M | 276.06M | 286.79M | 281.46M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.20M | | | | 60.98M | | | | 63.87M | | | | 64.60M | | | | 65.92M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.73M | | | | 6.91M | | | | 6.55M | | | | 6.21M | | | | 6.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.22M | 83.98M | 90.50M | 92.05M | 92.20M | 94.94M | 97.90M | 101.57M | 105.80M | 106.64M | 106.94M | 107.93M | 135.16M | 135.25M | 134.64M | 137.56M | 135.99M | 135.50M | 131.48M | 129.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.35M | 79.50M | 89.25M | 88.78M | 88.95M | 96.09M | 95.28M | 95.16M | 95.17M | 95.39M | 95.13M | 95.39M | 310.26M | 310.04M | 280.86M | 255.53M | 255.54M | 256.06M | 255.86M | 256.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.84M | 38.65M | 51.61M | 126.75M | 48.76M | 55.08M | 53.41M | 51.75M | 50.10M | 48.44M | 46.78M | 133.77M | 168.80M | 164.64M | 170.11M | 269.05M | 162.53M | 158.74M | 155.02M | 151.45M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.20M | 118.15M | 140.86M | 215.53M | 137.71M | 151.17M | 148.69M | 146.91M | 145.26M | 143.83M | 141.91M | 229.17M | 479.06M | 474.69M | 450.97M | 524.58M | 418.08M | 414.80M | 410.88M | 407.46M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 24.21M | 0.11M | 0.11M | 0.10M | 0.13M | 0.13M | 0.13M | 0.13M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.18M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 4.21M | 4.27M | 4.24M | 4.55M | 4.10M | 5.31M | 7.92M | 9.84M | 7.98M | 7.35M | 8.36M | 14.45M | 14.19M | 13.38M | 11.32M | 11.02M | 9.34M | 8.28M | 8.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.53M | 229.26M | 266.24M | 11.30M | 262.44M | 279.37M | 281.81M | 10.40M | 289.42M | 286.09M | 283.71M | 10.30M | 663.44M | 656.09M | 629.75M | 10.20M | 594.70M | 586.65M | 577.28M | 11.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.28M | 430.48M | 494.79M | 484.55M | 517.25M | 554.01M | 549.72M | 542.63M | 556.20M | 542.71M | 531.12M | 541.63M | 947.14M | 951.63M | 905.00M | 860.82M | 883.84M | 862.71M | 864.07M | 851.32M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.93M | 81.61M | 78.55M | 81.69M | 101.28M | 104.31M | 97.13M | 73.54M | 93.48M | 81.74M | 80.76M | 79.05M | 81.49M | 93.10M | 79.28M | 71.05M | 84.89M | 75.33M | 81.57M | 71.17M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.93M | 81.61M | 78.55M | 81.69M | 101.28M | 104.31M | 97.13M | 73.54M | 93.48M | 81.74M | 80.76M | 79.05M | 81.49M | 93.10M | 79.28M | 71.05M | 84.89M | 75.33M | 81.57M | 71.17M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 18.41M | 20.41M | 0.97M | 17.37M | 22.20M | 0.44M | 1.26M | 0.66M | 1.13M | 18.01M | 17.10M | 4.88M | 15.13M | 0.33M | 0.27M | 0.26M | 0.29M | 21.39M | 0.21M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 18.15M | 18.99M | 19.63M | 20.03M | 20.76M | 20.46M | 3.17M | 27.02M | 2.33M | 29.14M | 2.58M | 2.41M | 2.65M | 26.54M | 2.78M | 2.20M | 23.44M | 26.89M | 33.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.98M | 25.99M | 25.99M | 26.00M | 19.58M | 19.60M | 19.62M | 19.65M | 19.65M | 24.58M | 29.53M | 34.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 4.83M | 0.49M | 5.34M | 5.24M | 5.77M | 0.51M | 0.52M | 6.07M | 5.69M | 0.58M | 5.94M | 6.71M | 6.22M | 6.42M | 0.62M | 6.72M | 6.40M | 0.64M | 0.65M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 0.39M | 0.64M | | 1.73M | 3.08M | 2.29M | 2.05M | 4.89M | | 0.32M | 4.25M | 5.61M | | 2.58M | 4.62M | 6.63M | 1.26M | 1.78M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.69M | 127.15M | 128.04M | 132.50M | 149.01M | 160.05M | 153.33M | 137.76M | 175.21M | 164.31M | 163.88M | 165.11M | 162.20M | 163.67M | 153.33M | 147.11M | 162.58M | 155.74M | 171.75M | 169.01M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.81M | 9.69M | 9.56M | 9.44M | 9.31M | 9.18M | 9.05M | 8.92M | 8.79M | 8.64M | 8.77M | 8.62M | 8.46M | 8.31M | 8.15M | 7.99M | 7.83M | 7.67M | 7.51M | 7.35M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.93M | 57.83M | 111.34M | 90.94M | 92.45M | 103.96M | 97.96M | 93.96M | 62.78M | 52.99M | 33.99M | 31.99M | 381.05M | 380.45M | 367.85M | 355.31M | 363.73M | 346.22M | 331.70M | 311.21M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.34M | 0.85M | 1.18M | 1.10M | 0.26M | 0.28M | 0.82M | 0.17M | 0.69M | 0.62M | 0.14M | 0.17M | 0.21M | 0.26M | 0.27M | 0.20M | 0.13M | 0.12M | 0.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 1.87M | 2.81M | 5.44M | 5.82M | 6.46M | 7.05M | 7.51M | 8.08M | 8.95M | 9.96M | 8.66M | 63.11M | 62.11M | 57.21M | 33.88M | 32.80M | 32.00M | 31.74M | 36.47M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 17.78M | 24.99M | 23.82M | 22.55M | 23.24M | 23.67M | 22.79M | 22.41M | 21.98M | 22.02M | 22.35M | 27.20M | 25.00M | 23.74M | 23.70M | 22.53M | 20.31M | 19.70M | 18.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 4.63M | 7.24M | 8.30M | 3.52M | 3.34M | 10.61M | 15.27M | 1.76M | 8.61M | 1.83M | 9.36M | 10.19M | 3.06M | 19.08M | 9.98M | 16.94M | 2.24M | 2.42M | 3.71M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.47M | 223.87M | 282.03M | 266.93M | 289.58M | 313.42M | 294.13M | 270.94M | 289.19M | 259.67M | 247.07M | 239.47M | 645.30M | 654.02M | 610.28M | 573.32M | 589.48M | 575.84M | 575.02M | 553.39M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.03M | 228.49M | 289.27M | 275.22M | 293.11M | 316.75M | 304.75M | 286.21M | 290.95M | 268.29M | 248.90M | 248.83M | 655.49M | 657.08M | 629.36M | 583.30M | 606.42M | 578.07M | 577.45M | 557.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.93M | 57.83M | 111.34M | 90.94M | 92.45M | 103.96M | 97.96M | 93.96M | 88.77M | 78.97M | 59.98M | 57.99M | 400.63M | 400.05M | 387.48M | 374.96M | 383.38M | 370.81M | 361.23M | 345.81M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.25M | 201.98M | 205.53M | 209.32M | 224.14M | 237.26M | 244.98M | 256.43M | 265.25M | 274.42M | 282.22M | 292.80M | 291.65M | 294.55M | 275.64M | 277.51M | 277.42M | 284.64M | 286.62M | 294.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.25M | 201.98M | 205.53M | 209.32M | 224.14M | 237.26M | 244.98M | 256.43M | 265.25M | 274.42M | 282.22M | 292.80M | 291.65M | 294.55M | 275.64M | 277.51M | 277.42M | 284.64M | 286.62M | 294.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.28M | 430.48M | 494.79M | 484.55M | 517.25M | 554.01M | 549.72M | 542.63M | 556.20M | 542.71M | 531.12M | 541.63M | 947.14M | 951.63M | 905.00M | 860.82M | 883.84M | 862.71M | 864.07M | 851.32M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.36M | -14.89M | -106.48M | -104.17M | -14.83M | -16.01M | -72.31M | -63.98M | -17.75M | -50.72M | -43.01M | -16.82M | -17.65M | -31.79M | -23.59M | -48.46M | -46.74M | -21.27M | -40.12M | -33.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 6.39M | 6.32M | 0.50M | 6.22M | 6.09M | 6.07M | 6.05M | 5.84M | 5.76M | 5.73M | 0.85M | 5.42M | 5.36M | 5.32M | 0.94M | 5.20M | 5.17M | 5.17M | 0.92M |