|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.21M | 41.17M | 63.38M | 70.75M | 74.25M | 76.28M | 68.42M | 37.24M | 41.28M | 43.15M | 32.97M | 50.23M | 70.61M | 51.84M | 67.07M | 60.35M | 68.04M | 72.77M | 55.49M | 54.93M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 56.00M | 32.10M | 22.10M | 17.00M | 10.00M | 10.00M | 40.00M | 40.00M | 48.00M | 59.52M | 48.52M | 44.00M | 38.00M | | 10.00M | 9.00M | 12.50M | 19.02M | 22.52M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.21M | 97.17M | 95.48M | 92.85M | 91.25M | 86.28M | 78.42M | 77.24M | 81.28M | 91.15M | 92.49M | 98.75M | 114.61M | 89.84M | 67.07M | 70.35M | 77.04M | 85.27M | 74.51M | 77.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.66M | 140.64M | 142.50M | 156.56M | 170.05M | 142.73M | 151.83M | 152.74M | 165.07M | 149.23M | 150.63M | 161.09M | 169.45M | 160.78M | 191.79M | 197.52M | 227.98M | 217.90M | 215.87M | 221.55M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.66M | 140.64M | 142.50M | 156.56M | 170.05M | 142.73M | 151.83M | 152.74M | 165.07M | 149.23M | 150.63M | 161.09M | 169.45M | 160.78M | 191.79M | 197.52M | 227.98M | 217.90M | 215.87M | 221.55M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.77M | 72.77M | 71.29M | 85.25M | 87.03M | 94.94M | 96.55M | 86.60M | 84.33M | 84.37M | 77.04M | 75.64M | 72.80M | 76.80M | 145.88M | 150.76M | 162.63M | 166.42M | 178.47M | 191.67M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.74M | 10.05M | 11.89M | 12.90M | 15.47M | 17.39M | 20.01M | 20.11M | 22.35M | 25.16M | 25.07M | 26.11M | 23.55M | 25.04M | 26.33M | 27.36M | 27.98M | 25.79M | 29.23M | 30.01M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.80M | 138.49M | 147.61M | 151.76M | 156.66M | 168.51M | 172.42M | 186.12M | 170.89M | 169.63M | 184.57M | 180.54M | 169.56M | 170.72M | 255.01M | 270.26M | 253.82M | 279.57M | 309.65M | 318.02M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.31M | 221.31M | 230.78M | 249.91M | 259.16M | 280.84M | 288.98M | 292.83M | 277.57M | 279.15M | 286.68M | 282.29M | 265.91M | 272.56M | 427.22M | 448.39M | 444.43M | 471.77M | 517.35M | 539.70M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.53M | 39.50M | 39.85M | 47.16M | 49.29M | 60.23M | 62.45M | 62.67M | 63.39M | 64.89M | 56.79M | 55.06M | 51.02M | 47.60M | 60.07M | 59.76M | 61.16M | 60.85M | 54.46M | 55.37M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.91M | 498.63M | 508.61M | 546.48M | 566.23M | 570.08M | 581.69M | 585.48M | 585.72M | 584.42M | 586.59M | 597.18M | 601.00M | 570.77M | 746.15M | 776.02M | 810.61M | 835.80M | 862.18M | 894.07M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.66M | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.71M | 152.83M | 154.58M | 162.46M | 165.49M | 179.39M | 186.12M | 188.94M | 195.57M | 193.36M | 200.84M | 202.06M | 203.30M | 206.31M | 337.66M | 336.09M | 354.69M | 354.78M | 355.38M | 359.27M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 4.76M | 4.72M | 4.06M | 4.36M | 6.01M | 13.37M | 6.09M | 10.22M | 6.10M | 4.38M | 6.17M | 6.30M | 6.39M | 3.71M | 6.41M | 5.14M | 8.35M | 0.37M | 0.99M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.68M | 52.68M | 52.68M | 0.59M | 53.23M | 53.21M | 53.23M | 53.24M | 53.27M | 53.25M | 54.68M | 54.64M | 54.56M | 54.59M | 54.55M | 54.57M | 59.65M | 59.71M | 59.81M | 59.89M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.28M | 60.12M | 57.97M | 67.38M | 63.86M | 61.13M | 59.06M | 56.90M | 149.97M | 52.18M | 50.96M | 48.24M | 45.03M | 42.94M | 39.89M | 37.77M | 36.47M | 34.96M | 33.07M | 31.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.96M | 112.80M | 110.65M | 67.98M | 117.09M | 114.34M | 112.29M | 110.14M | 203.25M | 105.44M | 105.64M | 102.88M | 99.59M | 97.52M | 94.44M | 92.34M | 96.11M | 94.67M | 92.88M | 91.57M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.86M | 9.45M | 8.19M | 4.10M | 5.85M | 5.45M | 6.31M | 6.27M | 8.71M | 8.98M | 14.13M | 14.51M | 19.37M | 25.53M | 33.80M | 36.17M | 25.55M | 23.54M | 19.50M | 15.26M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.75M | 8.53M | 5.24M | 8.77M | 1.44M | 8.52M | 7.58M | 1.53M | 8.03M | 7.79M | 79.64M | 2.34M | 7.28M | 0.62M | 15.77M | 3.95M | 99.49M | 19.09M | 19.32M | 18.82M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.42M | 337.41M | 340.35M | 369.70M | 365.47M | 378.30M | 380.14M | 379.95M | 385.67M | 380.10M | 386.12M | 381.86M | 381.19M | 395.52M | 539.36M | 541.24M | 550.29M | 549.73M | 543.37M | 551.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.33M | 836.04M | 848.96M | 916.18M | 931.70M | 948.38M | 961.83M | 965.43M | 971.40M | 964.52M | 972.71M | 979.03M | 982.18M | 966.29M | 1,285.51M | 1,317.26M | 1,360.90M | 1,385.52M | 1,405.55M | 1,445.12M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.36M | 66.81M | 80.66M | 89.70M | 95.60M | 88.38M | 80.49M | 75.77M | 73.85M | 77.22M | 86.41M | 82.61M | 85.57M | 86.53M | 99.44M | 131.62M | 138.20M | 130.60M | 133.30M | 129.64M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 3.36M | 1.59M | 0.39M | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.85M | 70.16M | 82.25M | 90.09M | 95.60M | 88.38M | 80.49M | 75.77M | 73.85M | 77.22M | 86.41M | 82.61M | 85.57M | 86.53M | 99.44M | 131.62M | 138.20M | 130.60M | 133.30M | 129.64M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 5.23M | | 82.41M | 7.12M | 68.70M | 71.66M | 5.18M | 29.36M | 3.44M | 27.43M | 76.65M | 88.79M | 4.62M | 14.26M | 12.50M | 139.02M | 20.81M | 44.11M | 129.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.20M | 1.22M | 1.18M | 18.90M | 1.22M | 18.52M | 19.60M | 18.86M | 1.36M | 1.36M | 17.75M | 17.54M | 18.19M | 1.45M | 41.74M | 1.66M | 1.67M | 1.89M | 29.87M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.38M | 4.84M | 13.12M | | 15.00M | 15.42M | 15.42M | 15.42M | 22.30M | 24.15M | 26.05M | 29.81M | 29.80M | 7.50M | 16.25M | 16.25M | 16.25M | 18.44M | 20.64M | 22.83M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 6.41M | 6.60M | 6.43M | 6.05M | 5.67M | 5.75M | 6.21M | 6.05M | 6.45M | 7.00M | 7.11M | 7.46M | 7.90M | 8.02M | 8.99M | 9.13M | 9.02M | 8.96M | 9.42M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | 4.71M | 6.53M | 7.89M | 7.21M | 6.60M | 7.19M | 7.62M | 8.66M | 5.95M | 5.76M | 5.29M | 2.93M | 5.54M | 3.83M | 6.35M | 8.40M | 10.61M | 10.67M | 12.48M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.12M | 152.59M | 166.63M | 187.10M | 190.83M | 172.50M | 167.57M | 165.31M | 176.00M | 172.35M | 187.74M | 189.07M | 204.15M | 176.89M | 233.25M | 266.48M | 293.47M | 270.14M | 282.37M | 281.87M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 110.00M | 280.32M | 124.00M | 145.00M | 280.74M | 276.81M | 193.00M | 141.00M | 154.00M | 297.85M | 165.00M | 176.00M | 179.00M | 114.00M | 619.16M | 87.00M | 609.52M | 603.60M | 597.68M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.83M | 8.51M | 8.63M | 8.49M | 7.37M | 4.35M | 7.54M | 4.44M | 6.55M | 6.63M | 6.70M | 6.77M | 3.21M | 3.24M | 6.82M | 3.28M | 5.53M | 5.61M | 3.75M | 3.79M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65M | 7.30M | 8.06M | 8.85M | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 27.15M | 27.69M | 33.63M | 31.51M | 30.29M | 29.77M | 30.06M | 29.08M | 29.02M | 31.19M | 30.06M | 29.91M | 29.82M | 28.32M | 33.63M | 33.74M | 33.12M | 32.97M | 42.51M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.97M | 56.14M | 55.72M | 5.72M | 60.50M | 5.92M | 9.17M | 61.78M | 6.08M | 6.09M | 7.14M | 63.86M | 6.85M | 6.49M | 11.78M | 12.17M | 79.31M | 79.19M | 10.48M | 1.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 546.83M | 546.60M | 553.95M | 643.51M | 608.76M | 679.71M | 684.29M | 631.32M | 682.81M | 685.36M | 694.77M | 645.08M | 718.70M | 701.27M | 1,026.93M | 1,039.10M | 995.91M | 994.66M | 1,062.71M | 1,082.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.80M | 602.74M | 609.66M | 649.24M | 669.26M | 685.62M | 693.46M | 693.10M | 688.89M | 691.45M | 701.90M | 708.94M | 725.54M | 707.76M | 1,038.71M | 1,051.27M | 1,075.22M | 1,073.84M | 1,073.19M | 1,083.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.38M | 114.84M | 293.44M | 124.00M | 160.00M | 296.16M | 292.23M | 208.42M | 163.29M | 178.15M | 323.90M | 194.81M | 205.79M | 186.50M | 130.25M | 635.41M | 103.25M | 627.96M | 624.24M | 620.52M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.53M | 233.31M | 239.29M | 266.94M | 262.44M | 262.76M | 268.37M | 272.33M | 282.51M | 273.07M | 270.80M | 270.09M | 256.64M | 258.53M | 246.80M | 265.99M | 285.68M | 311.68M | 332.36M | 361.83M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.33M | 836.04M | 848.96M | 916.18M | 931.70M | 948.38M | 961.83M | 965.43M | 971.40M | 964.52M | 972.71M | 979.03M | 982.18M | 966.29M | 1,285.51M | 1,317.26M | 1,360.90M | 1,385.52M | 1,405.55M | 1,445.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.29M | 219.69M | -128.81M | 245.12M | 247.75M | 246.74M | -116.53M | -117.75M | -114.21M | 248.04M | -109.61M | 248.00M | -123.53M | -123.94M | 244.33M | 260.34M | -124.02M | 294.36M | 316.96M | -112.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.68M | 0.68M | 0.65M |