|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.56M | 80.42M | 82.69M | 85.15M | 87.17M | 89.77M | 92.44M | 93.03M | 95.67M | 98.15M | 100.92M | 103.46M | 105.50M | 86.66M | 88.86M | 91.10M | 93.37M | 95.65M | 97.82M | 99.84M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.18M | 7.34M | 36.96M | 8.21M | 6.04M | 2.84M | 20.67M | 2.90M | 3.38M | 11.09M | 24.16M | 1.97M | 4.20M | 8.41M | 5.12M | 7.21M | 12.77M | 10.64M | 8.30M | 5.19M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.13M | 124.14M | 71.03M | 43.06M | 127.89M | 165.27M | 86.77M | 48.22M | 139.35M | 165.30M | 83.76M | 58.58M | 140.20M | 153.10M | 87.41M | 69.22M | 141.17M | 173.46M | 97.56M | 67.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.13M | 124.14M | 71.03M | 43.06M | 127.89M | 165.27M | 86.77M | 48.22M | 139.35M | 165.30M | 83.76M | 58.58M | 140.20M | 153.10M | 87.41M | 69.22M | 141.17M | 173.46M | 97.56M | 67.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90M | 42.13M | 44.69M | 45.29M | 46.52M | 51.31M | 50.46M | 50.27M | 48.06M | 52.44M | 44.57M | 51.74M | 49.04M | 58.87M | 45.65M | 44.10M | 43.39M | 41.07M | 57.51M | 55.63M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55M | 8.65M | 8.92M | 11.89M | 14.08M | 15.47M | 19.04M | 19.14M | 17.50M | 17.34M | 1.93M | 14.69M | 12.53M | 17.37M | 13.34M | 22.05M | 19.18M | 23.52M | 18.13M | 19.33M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.49M | 49.35M | 50.42M | 86.65M | 70.92M | 67.02M | 67.01M | 115.18M | 83.35M | 77.47M | 79.51M | 108.34M | 77.85M | 69.13M | 67.90M | 85.52M | 68.88M | 59.44M | 57.84M | 91.63M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.95M | 100.13M | 104.02M | 143.84M | 131.52M | 133.80M | 136.50M | 184.58M | 148.91M | 147.25M | 140.39M | 174.77M | 139.42M | 145.36M | 137.03M | 171.47M | 153.29M | 138.74M | 149.66M | 185.78M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 5.55M | 4.54M | 4.83M | 4.01M | 7.49M | 7.77M | 7.28M | 7.68M | 9.03M | 6.90M | 6.54M | 5.34M | 5.74M | 6.05M | 5.18M | 4.10M | 5.95M | 5.42M | 4.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.08M | 247.63M | 220.43M | 202.88M | 270.51M | 309.96M | 252.92M | 247.61M | 304.59M | 337.13M | 262.24M | 251.22M | 293.81M | 316.07M | 238.22M | 274.25M | 326.75M | 348.54M | 266.03M | 267.74M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.33M | 64.61M | 66.79M | 65.64M | 66.17M | 66.94M | 68.66M | 67.46M | 67.42M | 67.31M | 67.34M | 64.18M | 62.77M | 39.31M | 41.31M | 40.79M | 41.70M | 42.45M | 44.76M | 45.94M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | | 0.67M | 3.91M | 2.92M | 1.20M | 2.52M | 2.90M | | | | | 0.63M | 0.18M | | | 0.24M | 0.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 116.78M | 116.78M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.75M | 67.14M | 142.11M | 139.48M | 136.85M | 56.62M | 53.99M | 51.36M | 48.73M | 123.70M | 121.07M | 118.44M | 116.81M | 115.18M | 35.95M | 34.40M | 110.45M | 108.90M | 116.27M | 35.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.89M | 180.27M | 255.24M | 252.61M | 249.98M | 169.75M | 167.12M | 164.49M | 161.86M | 236.83M | 234.20M | 231.57M | 229.94M | 228.31M | 149.08M | 147.53M | 223.58M | 222.03M | 233.05M | 151.98M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.94M | 9.84M | 10.35M | 10.14M | 8.73M | 5.21M | 4.28M | 9.16M | 3.87M | 9.15M | 9.20M | 9.98M | 3.25M | 10.59M | 10.48M | 10.56M | 11.88M | 11.88M | 12.04M | 11.78M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.84M | 352.61M | 352.05M | 347.58M | 342.97M | 344.82M | 343.97M | 337.68M | 336.61M | 334.82M | 331.18M | 325.86M | 323.15M | 349.52M | 351.76M | 346.79M | 344.72M | 346.40M | 360.67M | 362.55M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.92M | 600.23M | 572.48M | 550.46M | 613.48M | 654.79M | 596.89M | 585.29M | 641.20M | 671.95M | 593.42M | 577.08M | 616.97M | 665.59M | 589.98M | 621.04M | 671.47M | 694.94M | 626.70M | 630.29M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.39M | 16.86M | 27.38M | 17.22M | 18.09M | 26.10M | 49.25M | 23.08M | 22.69M | 41.60M | 31.37M | 24.12M | 27.76M | 35.28M | 32.32M | 42.86M | 39.61M | 40.02M | 38.69M | 35.77M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | | 12.00M | 58.00M | 84.00M | | 52.00M | 74.00M | 101.00M | 47.00M | 55.00M | 63.00M | 67.00M | | 12.00M | 42.00M | 65.00M | 5.00M | 20.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.39M | 53.86M | 27.38M | 29.22M | 76.09M | 110.10M | 49.25M | 75.08M | 96.69M | 142.60M | 78.37M | 79.12M | 90.76M | 102.28M | 32.32M | 54.86M | 81.61M | 105.02M | 43.69M | 55.77M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.32M | 32.65M | 3.65M | 3.23M | 9.35M | 8.26M | 10.80M | 4.09M | 4.66M | 8.05M | 4.07M | 3.98M | 8.15M | 6.67M | 26.18M | 23.53M | 9.55M | 11.27M | 6.56M | 7.26M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.74M | 6.76M | 6.77M | 5.99M | 8.35M | 9.09M | 6.26M | 4.40M | 7.33M | 8.05M | 8.04M | 6.05M | 10.25M | 11.28M | 6.54M | 7.28M | 10.60M | 11.63M | 9.00M | 8.17M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.14M | 11.14M | 11.14M | 11.14M | 58.00M | 11.14M | | 11.14M | 74.00M | 101.00M | 6.76M | 10.98M | 15.20M | 67.00M | | 12.00M | 42.00M | 65.00M | 7.42M | 20.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 4.62M | 4.62M | 4.48M | 4.42M | 4.75M | 4.86M | 4.89M | 5.02M | 5.15M | 5.35M | 5.31M | 5.56M | 6.85M | 7.39M | 7.18M | 7.27M | 7.02M | 7.15M | 7.23M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 1.58M | 3.48M | | 2.66M | 3.98M | | | | 3.73M | 1.69M | 1.61M | 7.13M | 1.60M | | 0.12M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.48M | 110.19M | 81.92M | 73.55M | 128.69M | 161.79M | 100.43M | 114.41M | 151.04M | 187.74M | 118.52M | 122.13M | 145.04M | 147.51M | 70.19M | 115.78M | 154.67M | 173.69M | 95.85M | 100.91M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.44M | 208.75M | 206.06M | 203.37M | 200.68M | 197.99M | 195.30M | 192.30M | 189.63M | 185.56M | 181.49M | 177.14M | 173.12M | 146.50M | 146.68M | 140.47M | 138.70M | 136.93M | 135.16M | 133.39M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.26M | 17.25M | 11.14M | 17.25M | 15.75M | 15.10M | 9.42M | 15.53M | 15.77M | 14.46M | 9.23M | 14.72M | 14.67M | 15.04M | 13.62M | 13.31M | 13.52M | 13.58M | 14.95M | 15.06M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.52M | 14.84M | 15.41M | 14.33M | 13.30M | 13.73M | 14.03M | 12.95M | 12.70M | 13.26M | 13.89M | 12.60M | 12.82M | 63.80M | 64.78M | 62.64M | 60.94M | 59.48M | 60.13M | 62.44M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.16M | 27.55M | 29.79M | 30.77M | 30.84M | 30.68M | 29.84M | 28.71M | 28.57M | 27.66M | 27.90M | 28.00M | 27.66M | 25.42M | 24.57M | 24.61M | 24.72M | 30.23M | 33.10M | 33.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.84M | 11.43M | 7.53M | 4.11M | 4.58M | 5.07M | 5.55M | 5.00M | 5.33M | 6.33M | 6.13M | 5.33M | 6.99M | 6.56M | 5.92M | 5.36M | | 5.71M | 6.06M | 5.51M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.85M | 378.57M | 350.34M | 339.26M | 389.25M | 419.28M | 354.24M | 363.89M | 397.71M | 428.68M | 355.72M | 354.58M | 373.32M | 398.27M | 319.85M | 356.80M | 398.21M | 413.90M | 339.19M | 345.34M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.68M | 390.00M | 357.87M | 343.37M | 393.83M | 424.35M | 359.79M | 368.89M | 403.04M | 435.01M | 361.85M | 359.92M | 380.31M | 404.83M | 325.77M | 362.15M | 398.21M | 419.61M | 345.25M | 350.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.57M | 219.88M | 217.19M | 214.50M | 258.68M | 209.12M | 195.30M | 203.44M | 263.63M | 286.56M | 188.25M | 188.12M | 188.32M | 213.50M | 146.68M | 152.47M | 180.70M | 201.93M | 142.58M | 153.39M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.24M | 210.23M | 214.61M | 207.09M | 219.66M | 230.44M | 237.10M | 216.40M | 238.16M | 236.93M | 231.56M | 217.16M | 236.66M | 260.76M | 264.21M | 258.88M | 273.26M | 275.33M | 281.45M | 279.43M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.24M | 210.23M | 214.61M | 207.09M | 219.66M | 230.44M | 237.10M | 216.40M | 238.16M | 236.93M | 231.56M | 217.16M | 236.66M | 260.76M | 264.21M | 258.88M | 273.26M | 275.33M | 281.45M | 279.43M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.92M | 600.23M | 572.48M | 550.46M | 613.48M | 654.79M | 596.89M | 585.29M | 641.20M | 671.95M | 593.42M | 577.08M | 616.97M | 665.59M | 589.98M | 621.04M | 671.47M | 694.94M | 626.70M | 630.29M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.07M | -3.49M | -1.05M | 3.19M | 4.64M | 8.39M | 9.13M | 7.54M | 8.91M | 8.77M | 6.36M | 44.64M | 6.24M | 87.47M | 5.47M | 81.55M | 4.80M | 4.40M | 107.38M | 3.29M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.10M | 0.11M | 0.11M | 0.11M | 0.14M | 0.15M | 0.15M | 0.18M | 0.24M | 0.33M | 0.37M | 0.37M | 0.39M | 0.36M | 0.36M | 0.34M | 0.33M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.98M | 22.98M | 22.98M | 22.98M | 22.89M | 22.89M | 22.89M | 22.96M | 22.98M | 22.98M | 22.98M | 23.09M | 23.09M | 23.09M | 23.09M | 23.21M | 23.04M | 23.04M | 23.07M | 23.13M |