|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.26M | 43.66M | 40.06M | 31.72M | 38.90M | 50.03M | 55.09M | 43.05M | 43.50M | 73.25M | 58.47M | 44.42M | 56.15M | 93.97M | 97.74M | 49.98M | 62.63M | 66.27M | 76.02M | 62.31M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.26M | 43.66M | 40.06M | 31.72M | 38.90M | 50.03M | 55.09M | 43.05M | 43.50M | 73.25M | 58.47M | 44.42M | 56.15M | 93.97M | 97.74M | 49.98M | 62.63M | 66.27M | 76.02M | 62.31M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.52M | 98.29M | 108.31M | 99.36M | 118.19M | 109.47M | 96.02M | 84.67M | 94.04M | 96.20M | 97.30M | 80.06M | 87.08M | 87.55M | 197.94M | 164.35M | 195.26M | 201.84M | 205.38M | 189.24M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.72M | | | | 95.85M | | | | 97.87M | | | | 5.96M | | | | 202.55M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.52M | 98.29M | 216.03M | 99.36M | 118.19M | 109.47M | 191.87M | 84.67M | 94.04M | 96.20M | 195.17M | 80.06M | 87.08M | 87.55M | 203.91M | 164.35M | 195.26M | 201.84M | 407.93M | 189.24M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.36M | 93.49M | 92.53M | 117.38M | 130.38M | 138.24M | 120.89M | 127.73M | 114.02M | 105.37M | 97.96M | 107.48M | 101.45M | 99.13M | 275.55M | 280.58M | 279.48M | 272.22M | 254.12M | 270.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36M | 9.13M | 8.15M | 11.62M | 11.44M | 8.65M | 8.66M | 11.15M | 12.21M | 12.76M | 11.56M | 13.39M | 12.78M | 19.30M | 23.42M | 41.94M | 42.83M | 41.34M | 32.39M | 39.84M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.50M | 244.57M | 249.05M | 260.08M | 298.92M | 306.38M | 280.67M | 266.61M | 263.76M | 287.59M | 273.60M | 253.00M | 263.50M | 301.40M | 611.27M | 547.62M | 588.48M | 583.32M | 573.77M | 568.67M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.74M | | | | 105.70M | | | | 149.09M | | | | 186.09M | 194.83M | 197.53M | 192.46M | 194.03M | 188.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | | | | 28.51M | | | | 29.32M | | | | 46.53M | 51.78M | 60.80M | 65.57M | 62.02M | 59.66M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29M | | | | 10.70M | | | | 11.27M | | | | 99.07M | 16.10M | 17.32M | 21.63M | 21.73M | 22.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.47M | 176.03M | 178.63M | 175.29M | 170.31M | 175.40M | 180.40M | 242.03M | 242.52M | 245.91M | 250.66M | 253.68M | 252.86M | 251.89M | 402.47M | 391.12M | 417.10M | 405.51M | 411.59M | 401.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.30M | 150.49M | 149.21M | 147.79M | 143.27M | 141.25M | 137.85M | 184.71M | 185.22M | 186.41M | 182.96M | 185.44M | 184.48M | 186.19M | 574.71M | 569.69M | 579.11M | 271.46M | 271.35M | 275.47M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.85M | 86.03M | 82.41M | 78.75M | 73.58M | 69.67M | 65.03M | 83.40M | 80.98M | 78.62M | 74.11M | 72.01M | 68.67M | 66.61M | 597.91M | 580.08M | 567.15M | 558.77M | 549.14M | 544.32M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.15M | 236.51M | 231.62M | 226.54M | 216.85M | 210.92M | 202.89M | 268.11M | 266.20M | 265.03M | 257.07M | 257.45M | 253.15M | 252.80M | 1,172.62M | 1,149.77M | 1,146.26M | 830.23M | 820.48M | 819.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 3.71M | 4.05M | 3.65M | 2.71M | 2.96M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | 7.26M | 5.32M | 5.66M | 5.83M | 5.18M | 4.66M | 4.29M | 3.90M | 3.48M | 3.19M | 2.93M | 2.69M | 2.72M | 2.87M | 5.49M | 2.17M | 2.13M | 2.10M | 2.33M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 481.07M | 474.62M | 468.28M | 458.19M | 441.57M | 437.22M | 443.95M | 560.42M | 558.35M | 560.22M | 557.54M | 560.42M | 573.71M | 571.05M | 1,708.52M | 1,672.87M | 1,719.79M | 1,389.35M | 1,394.46M | 1,409.49M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.57M | 719.19M | 717.32M | 718.27M | 740.49M | 743.61M | 724.62M | 827.03M | 822.11M | 847.81M | 831.14M | 813.42M | 837.21M | 872.45M | 2,319.79M | 2,220.49M | 2,308.27M | 1,972.68M | 1,968.23M | 1,978.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.08M | 79.17M | 86.77M | 75.46M | 88.96M | 84.53M | 77.91M | 63.09M | 64.48M | 71.46M | 74.37M | 55.11M | 60.62M | 63.95M | 124.40M | 108.37M | 112.48M | 126.49M | 131.31M | 116.09M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.08M | 79.17M | 86.77M | 75.46M | 88.96M | 84.53M | 77.91M | 63.09M | 64.48M | 71.46M | 74.37M | 55.11M | 60.62M | 63.95M | 124.40M | 108.37M | 112.48M | 126.49M | 131.31M | 116.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.21M | 52.75M | 56.16M | 39.56M | 40.74M | 51.45M | 52.11M | 46.06M | 44.66M | 54.24M | 50.32M | 46.48M | 48.85M | 54.80M | 103.62M | 81.30M | 91.57M | 95.38M | 95.16M | 77.33M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.84M | 0.85M | 0.84M | 0.81M | 1.07M | 1.05M | 2.00M | 2.11M | 2.28M | 2.37M | 2.50M | 2.63M | 2.69M | 25.75M | 25.83M | 26.12M | 26.31M | 27.56M | 28.57M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.23M | 8.27M | 8.20M | 8.30M | 8.23M | 7.97M | 7.73M | 7.21M | 7.40M | 7.39M | 7.22M | 7.37M | 6.43M | 6.43M | 12.47M | 13.28M | 14.18M | 15.24M | 15.45M | 16.75M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 1.33M | 6.04M | 7.47M | 7.85M | 13.71M | 1.05M | 1.62M | | | 0.38M | | | | 6.62M | | | 1.27M | 12.08M | 7.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.72M | 142.35M | 158.00M | 131.63M | 146.59M | 158.73M | 139.84M | 119.99M | 118.65M | 135.37M | 134.66M | 111.45M | 118.53M | 127.87M | 272.87M | 228.78M | 244.37M | 264.69M | 281.55M | 245.84M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.19M | 72.44M | 52.09M | 76.69M | 75.71M | 55.46M | 29.63M | 151.68M | 132.15M | 107.23M | 66.44M | 61.59M | 51.55M | 51.41M | 737.20M | 725.23M | 746.39M | 695.61M | 665.27M | 678.64M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.82M | 10.77M | 4.74M | 4.66M | 4.58M | 4.50M | 3.92M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.08M | 25.25M | 21.96M | 22.60M | 21.52M | 21.09M | 35.64M | 23.25M | 23.40M | 23.74M | 29.13M | 30.74M | 29.28M | 27.44M | 214.39M | 162.85M | 163.59M | 143.58M | 135.99M | 139.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.99M | 47.37M | 45.37M | 43.41M | 41.37M | 38.77M | 49.29M | 46.94M | 46.62M | 46.68M | 40.36M | 40.08M | 59.97M | 59.10M | 117.56M | 115.52M | 139.96M | 138.25M | 145.46M | 168.67M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.67M | 15.62M | 13.99M | 14.78M | 14.54M | 14.93M | 1.36M | 16.69M | 15.98M | 16.22M | 0.25M | 14.52M | 11.77M | 12.50M | 19.11M | 16.00M | 12.30M | 13.17M | 13.79M | 14.87M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.80M | 298.18M | 283.55M | 278.99M | 289.77M | 278.54M | 258.42M | 334.65M | 313.41M | 305.63M | 285.34M | 243.87M | 259.32M | 265.81M | 1,289.93M | 1,232.37M | 1,294.30M | 1,242.12M | 1,228.27M | 1,232.94M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.48M | 313.80M | 297.54M | 293.77M | 304.32M | 293.47M | 259.78M | 351.34M | 329.38M | 321.85M | 285.59M | 258.39M | 271.09M | 278.31M | 1,309.04M | 1,248.37M | 1,306.60M | 1,255.29M | 1,242.05M | 1,247.81M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.94M | 73.28M | 52.94M | 77.53M | 76.53M | 56.53M | 30.67M | 153.68M | 134.26M | 109.51M | 68.80M | 64.09M | 54.18M | 54.10M | 762.94M | 751.06M | 772.51M | 721.92M | 692.83M | 707.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.10M | 405.39M | 419.78M | 424.50M | 436.17M | 450.14M | 464.83M | 475.69M | 492.73M | 525.96M | 545.55M | 555.03M | 566.12M | 594.14M | 1,010.75M | 972.12M | 1,001.66M | 717.39M | 726.18M | 730.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.10M | 405.39M | 419.78M | 424.50M | 436.17M | 450.14M | 464.83M | 475.69M | 492.73M | 525.96M | 545.55M | 555.03M | 566.12M | 594.14M | 1,010.75M | 972.12M | 1,001.66M | 717.39M | 726.18M | 730.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.57M | 719.19M | 717.32M | 718.27M | 740.49M | 743.61M | 724.62M | 827.03M | 822.11M | 847.81M | 831.14M | 813.42M | 837.21M | 872.45M | 2,319.79M | 2,220.49M | 2,308.27M | 1,972.68M | 1,968.23M | 1,978.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 3.75M | 4.00M | 3.82M | 3.89M | 4.09M | 4.08M | 3.95M | 4.22M | 4.19M | 4.17M | 4.02M | 4.02M | 4.01M | 4.01M | 3.98M | 5.24M | 1.51M | 5.54M | 5.24M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.59M | -22.97M | 259.72M | -24.93M | -36.20M | -41.37M | -49.42M | 336.70M | 355.56M | 384.62M | 409.32M | -32.06M | 425.65M | -30.13M | 430.40M | 411.71M | -27.03M | -30.50M | -35.44M | 156.96M |