|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.66M | 138.92M | 42.42M | 47.04M | 21.24M | 18.52M | 20.82M | 24.60M | 22.22M | 35.49M | 22.00M | 32.70M | 14.43M | 21.43M | 38.04M | 19.30M | 6.21M | 21.74M | 12.73M | 15.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.66M | 138.92M | 42.42M | 47.04M | 21.24M | 18.52M | 20.82M | 24.60M | 22.22M | 35.49M | 22.00M | 32.70M | 14.43M | 21.43M | 38.04M | 19.30M | 6.21M | 21.74M | 12.73M | 15.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.49M | 28.36M | 71.95M | 86.46M | 107.72M | 100.07M | 74.59M | 74.01M | 82.77M | 87.38M | 89.85M | 65.76M | 63.87M | 73.56M | 70.14M | 70.94M | 78.75M | 78.22M | 63.18M | 61.36M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47M | 6.19M | 8.25M | 12.69M | 17.30M | | | | | | | | | | | | 10.00M | 16.96M | 16.77M | 5.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.96M | 34.56M | 80.19M | 99.15M | 125.02M | 100.07M | 74.59M | 74.01M | 82.77M | 87.38M | 89.85M | 65.76M | 63.87M | 73.56M | 70.14M | 70.94M | 88.75M | 95.18M | 79.95M | 66.66M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 1.46M | 1.90M | 1.73M | 1.76M | 2.39M | 2.11M | 2.09M | 2.26M | 2.18M | 2.01M | 2.07M | 1.87M | 1.84M | 2.19M | 1.85M | 1.65M | 1.72M | 1.56M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.11M | 0.16M | 0.26M | 17.47M | 0.07M | 0.13M | 16.64M | 17.21M | 17.69M | 17.20M | 15.91M | 14.62M | 15.31M | 11.53M | 10.61M | 10.46M | 11.01M | 9.88M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 4.46M | 4.98M | 4.99M | 4.93M | 4.76M | 4.95M | 4.80M | 4.44M | 4.07M | 4.54M | 4.48M | 4.17M | 4.04M | 4.71M | 4.76M | 5.03M | 4.82M | 4.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.60M | 36.07M | 56.77M | 71.90M | 71.44M | 79.86M | 64.29M | 53.92M | 56.10M | 50.64M | 45.41M | 38.68M | 18.17M | 31.56M | 38.04M | 45.07M | 45.74M | 44.32M | 30.55M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 1.20M | 23.39M | 34.88M | 38.94M | 42.48M | 33.92M | 40.48M | 35.52M | 6.82M | 26.26M | 7.14M | 4.96M | 50.25M | 6.86M | 42.00M | 7.16M | 6.77M | 43.54M | 37.38M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.06M | 189.02M | 174.26M | 225.58M | 234.78M | 232.98M | 212.53M | 210.65M | 203.14M | 213.80M | 190.69M | 180.68M | 149.23M | 163.41M | 171.42M | 173.66M | 175.59M | 194.59M | 163.77M | 144.47M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.17M | | | | 110.57M | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | | | | 40.52M | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | | | | 20.02M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.68M | 47.98M | 132.82M | 153.18M | 187.49M | 186.20M | 187.95M | 188.50M | 189.09M | 191.07M | 191.54M | 191.42M | 189.70M | 188.33M | 182.28M | 181.16M | 182.34M | 180.73M | 179.10M | 175.69M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.62M | 51.93M | 451.81M | 456.63M | 397.34M | 157.82M | 393.83M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.34M | 24.23M | 215.13M | 274.39M | 311.63M | 345.89M | 338.46M | 326.26M | 317.55M | 308.43M | 300.35M | 291.33M | 282.54M | 274.40M | 264.77M | 256.59M | 248.93M | 240.20M | 231.48M | 222.52M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.95M | 76.16M | 666.94M | 731.02M | 708.97M | 503.71M | 732.29M | 420.55M | 411.84M | 402.71M | 394.64M | 385.62M | 376.83M | 368.68M | 359.05M | 350.88M | 343.22M | 334.48M | 325.76M | 316.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.34M | 0.44M | 0.43M | 0.48M | | | | 8.71M | 10.08M | 1.93M | 10.86M | | 11.77M | 11.33M | 13.52M | 2.02M | 14.96M | 9.42M | 10.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.68M | 132.84M | 829.63M | 913.84M | 933.00M | 186.20M | 187.95M | 188.50M | 651.70M | 642.73M | 644.82M | 634.70M | 625.36M | 617.95M | 601.49M | 592.31M | 584.15M | 576.52M | 570.57M | 557.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.74M | 321.86M | 1,003.89M | 1,139.42M | 1,167.78M | 962.90M | 871.06M | 868.67M | 854.83M | 856.53M | 835.51M | 815.38M | 774.59M | 781.36M | 772.91M | 765.97M | 759.74M | 771.11M | 734.34M | 702.42M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 6.16M | 28.14M | 30.80M | 31.35M | 28.70M | 28.15M | 30.11M | 30.50M | 32.56M | 30.72M | 28.38M | 28.32M | 33.53M | 24.95M | 32.21M | 45.37M | 48.53M | 42.59M | 38.18M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 6.16M | 28.14M | 30.80M | 31.35M | 28.70M | 28.15M | 30.11M | 30.50M | 32.56M | 30.72M | 28.38M | 28.32M | 33.53M | 24.95M | 32.21M | 45.37M | 48.53M | 42.59M | 38.18M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 8.97M | 2.34M | 13.43M | 20.41M | 35.80M | 28.58M | 30.96M | 23.45M | 25.78M | 23.44M | 31.10M | 28.06M | 28.22M | 25.50M | 26.60M | 35.92M | 44.72M | 41.15M | 34.18M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 8.07M | 0.16M | 3.12M | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.75M | | 5.22M | 5.34M | 4.99M | 15.00M | | 4.02M | | 7.95M | 8.41M | 380.36M | 378.55M | 3.54M | 3.00M | 3.00M | 6.21M | 402.12M | 6.00M | 410.42M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.96M | 0.02M | 0.02M | 6.15M | 7.98M | 8.47M | 10.06M | 10.76M | 10.28M | 11.11M | 11.41M | 11.44M | 11.77M | 9.51M | 8.99M | 8.85M | 6.90M | 6.00M | 6.32M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.97M | 26.61M | 32.01M | 38.51M | 38.22M | 29.42M | 30.15M | 18.43M | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.06M | 55.11M | 107.08M | 132.43M | 146.46M | 164.10M | 136.13M | 132.45M | 121.23M | 132.19M | 109.49M | 492.93M | 485.07M | 119.04M | 109.12M | 115.41M | 136.60M | 556.78M | 538.54M | 540.28M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70M | 154.21M | 255.40M | 332.27M | 333.77M | 330.68M | 365.64M | 370.04M | 371.75M | 369.80M | 370.93M | 0.28M | 3.90M | 389.80M | 392.98M | 392.39M | 390.34M | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -0.24M | -0.14M | -0.61M | -1.00M | -1.31M | -0.73M | -0.66M | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.34M | 29.01M | 36.78M | 49.49M | 106.88M | 57.17M | 54.78M | 48.82M | 96.88M | 44.89M | 39.74M | 32.70M | 27.04M | 24.02M | 22.92M | 21.37M | 5.57M | 3.24M | 1.73M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88M | 6.55M | 18.70M | 18.61M | 22.90M | 24.85M | 26.24M | 32.73M | 42.55M | 29.61M | 49.18M | 48.63M | 35.90M | 40.01M | 51.09M | 40.23M | 48.93M | 44.34M | 55.39M | 53.78M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 3.30M | 1.91M | 1.51M | 6.48M | 6.07M | 6.02M | 5.91M | 6.37M | 17.97M | 38.05M | 34.91M | 34.96M | 35.36M | 37.33M | 27.57M | 28.39M | 28.14M | 29.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.22M | 410.19M | 520.10M | 552.63M | 596.66M | 585.18M | 590.01M | 573.59M | 581.67M | 563.38M | 570.16M | 557.57M | 575.89M | 567.72M | 570.95M | 588.39M | 606.70M | 597.17M | 595.79M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.98M | 216.73M | 413.48M | 522.01M | 554.14M | 603.13M | 591.25M | 596.03M | 579.50M | 588.04M | 581.35M | 608.22M | 592.48M | 610.86M | 603.08M | 608.27M | 615.95M | 635.09M | 625.31M | 625.32M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.45M | 154.21M | 260.62M | 337.61M | 338.76M | 345.68M | 365.64M | 374.06M | 371.75M | 377.75M | 379.34M | 380.63M | 382.45M | 393.34M | 395.98M | 395.39M | 396.54M | 402.12M | 6.00M | 410.42M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.76M | 105.13M | 590.40M | 617.41M | 613.63M | 359.77M | 279.81M | 272.63M | 275.33M | 269.15M | 254.16M | 207.16M | 182.11M | 170.50M | 169.83M | 157.69M | 143.78M | 136.03M | 109.02M | 77.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.76M | 105.13M | 590.40M | 617.41M | 613.63M | 359.77M | 279.81M | 272.63M | 275.33M | 268.49M | 254.16M | 207.16M | 182.11M | 170.50M | 169.83M | 157.69M | 143.78M | 136.03M | 109.02M | 77.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.74M | 321.86M | 1,003.89M | 1,139.42M | 1,167.78M | 962.90M | 871.06M | 868.67M | 854.83M | 856.53M | 835.51M | 815.38M | 774.59M | 781.36M | 772.91M | 765.97M | 759.74M | 771.11M | 734.34M | 702.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.40M | | 0.14M | -0.63M | -3.31M | -5.50M | -0.21M | -444.84M | 0.39M | 0.33M | -469.11M | -517.18M | -543.27M | 1.41M | -589.79M | 0.26M | -622.26M | -630.81M | -659.19M | 1.54M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.24M | | | | 0.55M | | | | 0.04M | | | | 1.53M | | | | 1.88M | | |