|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.89M | 8.36M | 12.92M | 5.91M | 14.95M | 5.80M | 7.28M | 5.72M | 4.95M | 3.08M | 4.24M | 4.47M | 3.06M | 4.11M | 3.71M | 3.72M | 2.56M | 2.78M | 3.32M | 2.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.89M | 8.36M | 12.92M | 5.91M | 14.95M | 5.80M | 7.28M | 5.72M | 4.95M | 3.08M | 4.24M | 4.47M | 3.06M | 4.11M | 3.71M | 3.72M | 2.56M | 2.78M | 3.32M | 2.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.05M | 79.96M | 80.68M | 126.81M | 123.39M | 115.79M | 118.19M | 94.95M | 73.65M | 72.57M | 97.84M | 77.03M | 70.66M | 62.97M | 77.13M | 71.98M | 74.45M | 66.37M | 82.56M | 77.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 1.90M | 0.24M | 0.26M | 0.22M | 0.49M | | | 2.99M | 2.99M | 0.93M | 1.91M | 0.43M | 0.18M | 1.03M | 0.26M | 0.14M | 0.10M | 4.95M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.28M | 80.20M | 82.58M | 127.05M | 123.65M | 116.02M | 118.68M | 94.95M | 73.65M | 75.56M | 100.83M | 77.95M | 72.58M | 63.40M | 77.31M | 73.01M | 74.72M | 66.51M | 82.66M | 82.01M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.37M | 22.11M | 23.64M | 20.93M | 23.23M | 22.21M | 18.96M | 16.54M | 16.95M | 17.67M | 16.70M | 16.77M | 17.48M | 18.01M | 17.20M | 16.67M | 17.63M | 16.31M | 17.92M | 18.78M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.67M | 1.76M | 1.32M | 1.87M | 1.79M | 1.41M | 0.93M | 1.23M | 1.43M | 1.29M | 0.91M | 0.87M | 0.92M | 0.93M | 0.70M | 0.94M | 0.81M | 0.74M | 0.59M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.26M | 119.74M | 176.80M | 210.22M | 264.13M | 263.81M | 244.71M | 217.93M | 205.94M | 199.23M | 176.74M | 151.51M | 146.78M | 156.04M | 153.72M | 149.33M | 156.94M | 169.71M | 174.96M | 161.77M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.13M | 143.52M | 202.20M | 232.46M | 289.23M | 287.82M | 265.08M | 235.40M | 224.12M | 218.33M | 194.73M | 169.20M | 165.13M | 174.97M | 171.85M | 166.70M | 175.51M | 186.84M | 193.61M | 181.13M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | 4.77M | 7.44M | 4.51M | 5.88M | 5.22M | 4.36M | 4.07M | 5.62M | 5.52M | 4.99M | 3.36M | 6.04M | 5.66M | 5.21M | 3.01M | 5.90M | 5.34M | 5.66M | 3.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.59M | 241.15M | 309.56M | 375.29M | 436.31M | 421.21M | 397.04M | 341.05M | 310.57M | 308.21M | 309.44M | 258.17M | 247.34M | 249.16M | 258.06M | 246.44M | 258.68M | 261.47M | 285.25M | 270.72M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.46M | | | | 37.60M | | | | 37.58M | | | | 37.66M | | | | 37.86M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.45M | | | | 11.80M | | | | 8.45M | | | | 10.97M | | | | 12.01M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | | | | 0.97M | | | | 0.97M | | | | 0.97M | | | | 2.18M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.15M | 55.96M | 57.19M | 59.99M | 60.96M | 61.35M | 60.27M | 57.36M | 54.67M | 54.03M | 53.12M | 51.98M | 51.30M | 51.30M | 50.38M | 49.67M | 49.59M | 50.91M | 50.53M | 49.93M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | 0.30M | | | | 0.40M | | | | 0.50M | | | | 0.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.38M | 49.17M | 50.25M | 50.25M | 50.25M | 50.25M | 50.25M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.93M | 127.90M | 129.61M | 129.59M | 125.53M | 129.59M | 128.10M | 128.10M | 114.72M | 121.21M | 121.21M | 112.62M | 121.21M | 111.22M | 121.21M | 121.21M | 105.13M | 121.21M | 103.73M | 103.03M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.93M | 127.90M | 127.12M | 126.31M | 125.53M | 124.74M | 122.55M | 121.78M | 114.72M | 114.02M | 113.32M | 160.46M | 169.05M | 159.06M | 169.05M | 169.05M | 152.97M | 169.05M | 151.57M | 150.88M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.88M | 0.95M | 0.92M | 0.94M | 0.91M | 0.88M | 0.94M | 1.03M | 1.05M | 1.01M | | 0.98M | 0.99M | 1.50M | 1.50M | 1.58M | 1.65M | 1.77M | 1.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.49M | 235.74M | 237.26M | 249.29M | 248.37M | 247.62M | 243.92M | 241.34M | 228.41M | 226.31M | 223.29M | 221.21M | 219.19M | 218.72M | 216.95M | 210.86M | 209.54M | 209.55M | 208.76M | 206.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.08M | 476.89M | 546.82M | 624.58M | 684.67M | 668.84M | 640.95M | 582.39M | 538.98M | 534.51M | 532.73M | 479.38M | 466.53M | 467.87M | 475.02M | 457.30M | 468.22M | 471.02M | 494.01M | 477.49M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.08M | 67.22M | 85.10M | 114.63M | 156.89M | 130.25M | 101.68M | 69.69M | 66.78M | 61.23M | 62.73M | 49.84M | 53.48M | 57.82M | 63.15M | 58.07M | 64.56M | 61.48M | 63.32M | 52.96M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.08M | 67.22M | 85.10M | 114.63M | 156.89M | 130.25M | 101.68M | 69.69M | 66.78M | 61.23M | 62.73M | 49.84M | 53.48M | 57.82M | 63.15M | 58.07M | 64.56M | 61.48M | 63.32M | 52.96M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 2.22M | 2.13M | | 2.71M | 3.67M | 1.25M | 2.31M | 21.53M | 21.27M | 2.10M | 1.98M | 20.66M | 20.84M | 3.22M | 25.16M | 24.93M | 32.47M | 34.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.54M | 0.58M | 0.85M | 2.05M | 5.69M | 1.78M | 1.32M | 5.90M | 0.92M | 0.83M | 0.69M | 0.52M | | 2.20M | 8.86M | 0.79M | | | 9.43M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 2.82M | 4.62M | 2.70M | 2.65M | 2.65M | 8.36M | 8.36M | 8.36M | 8.36M | 8.36M | 8.36M | 8.36M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 2.68M | 2.61M | | 2.77M | 2.77M | 2.81M | | | 2.65M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | | | | | | | 1.17M | 1.05M | | | | | | 0.51M | 0.56M | 1.25M | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 2.02M | 1.90M | 1.06M | 0.27M | | | | | 2.99M | 2.99M | 0.93M | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.19M | 94.97M | 114.35M | 140.14M | 196.49M | 164.30M | 131.70M | 96.29M | 90.99M | 90.37M | 89.70M | 71.53M | 74.75M | 86.85M | 92.35M | 90.41M | 98.08M | 94.78M | 104.16M | 96.13M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.02M | 184.12M | 235.51M | 266.79M | 264.49M | 281.37M | 281.51M | 253.65M | 216.97M | 217.11M | 211.19M | 170.48M | 153.30M | 144.07M | 141.93M | 120.38M | 120.25M | 124.17M | 130.68M | 114.28M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.27M | 8.27M | 8.27M | 10.29M | 10.29M | 10.29M | 10.29M | 8.01M | 8.01M | 8.01M | 8.01M | 7.47M | 7.47M | 7.47M | 7.47M | 10.04M | 10.04M | 10.04M | 10.04M | 12.38M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.87M | 1.98M | 8.81M | 8.20M | 7.64M | 7.39M | 8.22M | 7.50M | 6.80M | 5.71M | 5.46M | 4.80M | 4.91M | 4.23M | 3.54M | 2.86M | 2.16M | 2.18M | 4.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.39M | 0.50M | 0.52M | 0.58M | 0.61M | 0.56M | 0.59M | 1.05M | 1.32M | 1.18M | 0.72M | 0.74M | 0.75M | 0.78M | 0.71M | 0.77M | 0.81M | 0.85M | 0.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.83M | 289.40M | 360.28M | 426.20M | 479.64M | 463.76M | 431.07M | 366.33M | 323.64M | 322.46M | 314.78M | 255.11M | 240.50M | 243.31M | 245.99M | 224.36M | 231.24M | 231.14M | 247.07M | 224.52M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.22M | 289.80M | 360.78M | 426.72M | 480.22M | 464.37M | 431.62M | 366.92M | 324.69M | 323.78M | 315.96M | 255.83M | 241.23M | 244.06M | 246.77M | 225.08M | 232.01M | 231.96M | 247.92M | 225.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.27M | 187.37M | 238.76M | 270.04M | 267.74M | 284.62M | 284.76M | 256.90M | 219.80M | 221.74M | 213.89M | 173.13M | 155.95M | 152.43M | 150.29M | 128.74M | 128.62M | 132.53M | 139.04M | 122.64M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.87M | 187.10M | 186.04M | 197.85M | 204.45M | 204.47M | 209.33M | 215.47M | 214.29M | 210.73M | 216.77M | 223.56M | 225.29M | 223.81M | 228.25M | 232.22M | 236.21M | 239.06M | 246.10M | 252.09M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.87M | 187.10M | 186.04M | 197.85M | 204.45M | 204.47M | 209.33M | 215.47M | 214.29M | 210.73M | 216.77M | 223.56M | 225.29M | 223.81M | 228.25M | 232.22M | 236.21M | 239.06M | 246.10M | 252.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.08M | 476.89M | 546.82M | 624.58M | 684.67M | 668.84M | 640.95M | 582.39M | 538.98M | 534.51M | 532.73M | 479.38M | 466.53M | 467.87M | 475.02M | 457.30M | 468.22M | 471.02M | 494.01M | 477.49M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.01M | 119.89M | 118.38M | 129.79M | 136.00M | 135.79M | 140.34M | 145.72M | 144.18M | 140.33M | 146.01M | 151.58M | 152.98M | 150.59M | 154.71M | 158.36M | 162.14M | 164.59M | 170.65M | 176.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.03M | | | | 0.05M | | | | 0.10M |