|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.09M | 31.24M | 24.09M | 21.31M | 20.16M | 20.45M | 0.09M | 23.62M | 22.35M | 26.61M | 0.79M | 37.70M | 35.09M | 42.91M | 17.76M | 20.83M | 26.01M | 35.64M | 5.14M | 6.54M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.09M | 31.24M | 24.09M | 21.31M | 20.16M | 20.45M | 0.09M | 23.62M | 22.35M | 26.61M | 0.79M | 37.70M | 35.09M | 42.91M | 17.76M | 20.83M | 26.01M | 35.64M | 5.14M | 6.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.79M | 163.31M | 194.30M | 187.61M | 192.80M | 208.94M | 227.76M | 212.69M | 193.37M | 195.27M | 42.82M | 169.72M | 150.31M | 31.70M | 45.87M | 70.35M | 60.98M | 49.30M | 52.82M | 61.62M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68M | 6.90M | 9.65M | 9.73M | 5.79M | 4.36M | 16.61M | 13.36M | 6.63M | 5.47M | 1.21M | 7.08M | 6.30M | 21.31M | 26.92M | 12.43M | 6.34M | 6.38M | 5.34M | 3.18M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.47M | 170.21M | 203.95M | 197.34M | 198.59M | 213.29M | 244.37M | 226.05M | 200.00M | 200.74M | 44.03M | 176.81M | 156.61M | 53.00M | 72.79M | 82.78M | 67.32M | 55.68M | 58.16M | 64.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.19M | 148.19M | 155.34M | 169.97M | 190.17M | 160.04M | 149.57M | 149.99M | 147.11M | 143.25M | 18.61M | 131.60M | 127.42M | 14.91M | 14.66M | 9.58M | 11.08M | 9.67M | 11.50M | 9.34M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.96M | 17.12M | 14.79M | 14.30M | 17.80M | 14.16M | 10.97M | 9.96M | 14.23M | 12.96M | 4.69M | 8.90M | 10.28M | 4.60M | 5.73M | 4.32M | 4.29M | 5.15M | 5.05M | 4.82M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.03M | 359.87M | 388.51M | 393.19M | 420.93M | 477.34M | 425.97M | 396.26M | 377.06M | 378.09M | 357.22M | 347.92M | 331.63M | 116.97M | 112.98M | 105.09M | 102.36M | 107.82M | 81.49M | 82.32M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.36M | 262.86M | 260.26M | 257.98M | 242.06M | 189.90M | 193.10M | 194.63M | 194.58M | 192.72M | 165.54M | 203.29M | 205.08M | 179.69M | 187.48M | 194.09M | 202.24M | 210.52M | 233.05M | 239.78M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.48M | 42.39M | 47.28M | 47.41M | 47.13M | 46.85M | 47.11M | 47.17M | 47.27M | 47.14M | 47.28M | 47.25M | 47.26M | 47.46M | 47.22M | 47.34M | 47.55M | 47.48M | 76.34M | 75.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.61M | 22.51M | 24.96M | 23.41M | 22.01M | 20.66M | 20.21M | 19.47M | 18.77M | 17.75M | 12.46M | 16.32M | 15.58M | 10.86M | 10.33M | 9.84M | 9.36M | 8.87M | 21.30M | 19.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.09M | 64.90M | 72.24M | 70.82M | 69.14M | 67.52M | 67.33M | 66.64M | 66.04M | 64.89M | 59.74M | 63.58M | 62.84M | 58.33M | 57.55M | 57.18M | 56.91M | 56.35M | 97.64M | 95.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.86M | 2.32M | 2.26M | 5.40M | 6.00M | 2.27M | 2.40M | 2.48M | 2.28M | 1.37M | 3.27M | 3.55M | 17.52M | 15.59M | 12.78M | 9.68M | 6.84M | 5.54M | 2.21M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 2.27M | 1.99M | 1.83M | 2.89M | 2.74M | 2.44M | 2.33M | 2.24M | 2.10M | 290.32M | 1.99M | 2.15M | 6.62M | 8.28M | 9.40M | 11.46M | 12.09M | 12.85M | 8.16M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.51M | 361.24M | 364.37M | 359.20M | 344.99M | 289.35M | 288.91M | 288.61M | 287.89M | 283.94M | 285.11M | 292.91M | 293.17M | 272.63M | 280.70M | 284.92M | 291.32M | 296.64M | 360.27M | 355.57M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.55M | 721.11M | 752.89M | 752.39M | 765.92M | 766.68M | 714.88M | 684.87M | 664.95M | 662.03M | 642.34M | 640.83M | 624.80M | 389.61M | 393.68M | 390.01M | 393.68M | 404.46M | 441.76M | 437.89M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.53M | 73.57M | 84.58M | 95.31M | 94.59M | 104.80M | 93.63M | 92.60M | 79.44M | 81.42M | 16.34M | 68.37M | 69.15M | 19.13M | 19.46M | 19.71M | 22.05M | 21.96M | 22.33M | 23.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.26M | 21.88M | 19.21M | 20.77M | 22.48M | 23.43M | 22.44M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.78M | 95.44M | 103.80M | 116.08M | 117.07M | 128.23M | 116.07M | 92.60M | 79.44M | 81.42M | 16.34M | 68.37M | 69.15M | 19.13M | 19.46M | 19.71M | 22.05M | 21.96M | 22.33M | 23.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.28M | 40.74M | 46.60M | 37.30M | 39.19M | 42.69M | 46.87M | 37.76M | 39.33M | 46.81M | 21.03M | 39.79M | 40.16M | 23.57M | 22.30M | 17.61M | 18.35M | 23.39M | 29.65M | 24.11M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.26M | 21.88M | 19.21M | 20.77M | 22.48M | 23.43M | 22.44M | 23.16M | 21.65M | 24.82M | 6.32M | 16.43M | 17.59M | 8.46M | 2.90M | 3.03M | 3.43M | 3.64M | 5.17M | 4.83M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.06M | 136.18M | 150.39M | 153.38M | 156.26M | 172.81M | 162.94M | 153.52M | 140.42M | 153.06M | 136.28M | 124.59M | 126.91M | 51.16M | 44.66M | 40.35M | 43.83M | 48.99M | 57.14M | 52.04M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.55M | 71.87M | 95.59M | 95.47M | 121.97M | 133.64M | 91.68M | 78.04M | 76.47M | 60.90M | 55.71M | 61.01M | 40.39M | 5.51M | 4.83M | 5.02M | 5.91M | 5.91M | 11.69M | 5.72M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | | | | | 92.59M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.27M | 15.10M | 11.82M | 6.37M | 7.14M | 8.80M | 30.43M | 7.69M | 7.78M | 7.18M | 25.75M | 7.26M | 6.84M | 1.21M | 1.20M | 1.31M | 1.46M | 1.82M | 7.48M | 7.17M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.53M | 22.50M | 22.35M | 21.43M | 20.49M | 19.53M | 19.82M | 18.86M | 18.84M | 18.22M | 19.11M | 17.48M | 16.59M | 9.96M | 10.90M | 10.50M | 9.97M | 9.65M | 9.88M | 9.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 9.74M | 10.34M | 10.59M | 9.30M | 9.93M | 9.29M | 9.53M | 7.31M | 8.71M | 4.19M | 8.90M | 7.46M | 5.32M | 5.60M | 5.94M | 3.68M | 4.17M | 4.41M | 4.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.41M | 245.65M | 280.16M | 276.65M | 305.87M | 334.78M | 282.56M | 258.11M | 243.51M | 239.35M | 222.78M | 210.34M | 190.73M | 67.83M | 61.59M | 57.18M | 61.17M | 66.36M | 86.19M | 73.99M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.30M | 255.40M | 290.50M | 287.24M | 315.17M | 344.71M | 291.85M | 267.64M | 250.82M | 248.07M | 226.97M | 219.24M | 198.19M | 73.15M | 67.19M | 63.12M | 64.85M | 70.54M | 90.60M | 78.11M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.80M | 93.74M | 114.80M | 116.24M | 144.46M | 157.07M | 114.11M | 101.20M | 98.12M | 85.71M | 62.03M | 77.44M | 57.98M | 13.96M | 7.73M | 8.05M | 9.34M | 9.54M | 16.86M | 10.55M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.24M | 465.71M | 462.39M | 465.14M | 450.75M | 421.97M | 423.03M | 417.23M | 414.13M | 413.97M | 415.36M | 421.59M | 426.61M | 316.45M | 326.50M | 326.89M | 328.83M | 333.92M | 351.16M | 359.78M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.24M | 465.71M | 462.39M | 465.14M | 450.75M | 421.97M | 423.03M | 417.23M | 414.13M | 413.97M | 415.36M | 421.59M | 426.61M | 316.45M | 326.50M | 326.89M | 328.83M | 333.92M | 351.16M | 359.78M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.55M | 721.11M | 752.89M | 752.39M | 765.92M | 766.68M | 714.88M | 684.87M | 664.95M | 662.03M | 642.34M | 640.83M | 624.80M | 389.61M | 393.68M | 390.01M | 393.68M | 404.46M | 441.76M | 437.89M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.98M | | | 17.31M | 21.75M | 3.40M | 24.89M | 5.60M | 26.47M | 26.47M | | 25.17M | 25.11M | 26.93M | 2.60M | 3.00M | 5.62M | 0.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.51M | -59.49M | -61.48M | 26.87M | 18.09M | -6.50M | 2.49M | 8.11M | 3.90M | -68.31M | 10.77M | 18.14M | -66.08M | -148.16M | -139.47M | -2.71M | -120.78M | -2.67M | -100.53M | -2.97M |