|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.84M | 59.83M | 11.26M | 11.01M | 10.90M | 12.24M | 12.89M | 5.58M | 5.24M | 5.22M | 4.92M | 7.17M | 4.48M | 5.54M | 9.54M | 5.31M | 42.69M | 12.07M | 18.13M | 33.31M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 7.02M | 7.08M | 7.16M | 7.25M | 7.37M | 7.43M | 7.52M | 7.61M | 7.71M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.84M | 59.83M | 11.26M | 11.01M | 10.90M | 12.24M | 12.89M | 12.52M | 12.26M | 12.29M | 12.08M | 14.42M | 11.85M | 12.97M | 17.07M | 12.91M | 50.39M | 12.07M | 18.13M | 33.31M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.22M | 66.74M | 135.34M | 80.36M | 119.17M | 86.17M | 162.52M | 94.95M | 97.10M | 84.96M | 128.38M | 89.93M | 79.77M | 96.45M | 108.53M | 70.83M | 96.33M | 99.82M | 123.51M | 93.12M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.74M | 0.70M | 0.88M | 0.90M | 1.10M | 0.50M | 0.70M | 0.60M | 0.60M | 0.50M | 0.50M | 0.40M | 1.20M | 0.70M | 0.90M | 1.10M | 1.00M | 3.40M | 2.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.12M | 67.48M | 136.04M | 81.24M | 120.07M | 87.27M | 163.02M | 95.65M | 97.70M | 85.56M | 128.88M | 90.43M | 80.17M | 97.65M | 109.23M | 71.73M | 97.43M | 100.82M | 126.91M | 95.32M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.14M | 546.20M | 608.18M | 641.30M | 404.00M | 517.07M | 1,034.23M | 1,024.28M | 670.90M | 1,035.86M | 1,013.45M | 968.89M | 872.69M | 841.85M | 1,281.73M | 735.68M | 603.96M | 961.89M | 786.52M | 668.69M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 5.49M | 5.50M | 8.81M | 5.19M | 4.28M | 3.54M | 5.90M | 2.45M | 2.37M | 2.64M | 3.91M | 2.70M | 3.81M | 3.11M | 3.32M | 4.31M | 5.49M | 9.43M | 5.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.30M | 559.91M | 783.27M | 605.18M | 550.69M | 629.10M | 999.88M | 887.48M | 794.04M | 837.94M | 1,157.51M | 1,078.30M | 967.01M | 955.68M | 1,077.97M | 823.10M | 755.65M | 732.32M | 938.81M | 801.29M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.33M | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.03M | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.58M | 254.01M | 260.17M | 258.20M | 268.04M | 278.95M | 283.73M | 297.68M | 301.21M | 305.22M | 305.86M | 307.71M | 305.02M | 307.65M | 325.86M | 324.31M | 324.77M | 325.49M | 324.02M | 321.63M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 8.54M | 7.43M | 62.69M | 1.80M | 4.64M | 4.60M | 1.67M | 59.30M | 3.16M | 58.51M | 59.00M | 19.43M | 52.25M | 0.66M | 52.40M | 2.05M | 76.32M | 1.85M | 1.77M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.05M | 408.37M | 405.16M | 397.18M | -721.51M | 398.41M | 398.09M | 411.03M | 418.68M | 418.68M | 414.21M | 411.24M | 416.98M | 413.44M | 405.46M | 402.81M | 425.77M | 427.03M | 424.29M | 421.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.35M | 968.28M | 1,188.43M | 1,002.36M | -170.83M | 1,027.51M | 1,397.97M | 1,298.51M | 1,212.72M | 1,256.62M | 1,571.72M | 1,489.54M | 1,384.00M | 1,369.12M | 1,483.43M | 1,225.91M | 1,181.43M | 1,159.34M | 1,363.10M | 1,222.51M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.09M | 125.57M | 268.91M | 111.32M | 87.60M | 142.24M | 345.15M | 156.06M | 69.23M | 117.70M | 321.58M | 125.18M | 40.33M | 62.46M | 213.01M | 70.79M | 43.58M | 85.75M | 244.05M | 78.34M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | 13.92M | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.09M | 125.57M | 268.91M | 111.32M | 87.60M | 142.24M | 345.15M | 156.06M | 69.23M | 117.70M | 321.58M | 125.18M | 49.25M | 76.38M | 213.01M | 70.79M | 43.58M | 85.75M | 244.05M | 78.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.37M | 11.88M | 12.15M | 11.95M | 11.61M | 9.53M | 11.89M | 12.47M | 11.14M | 11.31M | 11.29M | 13.08M | 15.85M | 8.43M | 11.84M | 11.57M | 12.94M | 11.59M | 25.76M | 13.38M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 24.22M | 31.89M | 27.47M | 23.27M | 23.47M | 31.05M | 26.92M | 23.29M | 21.45M | 31.28M | 29.53M | 33.38M | 32.54M | 39.55M | 36.73M | 28.59M | 28.80M | 37.67M | 34.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.32M | 28.56M | 28.11M | 27.11M | 26.02M | 25.02M | 22.06M | 21.34M | 25.79M | 32.62M | 31.58M | 30.58M | 30.09M | 107.44M | 107.89M | 106.57M | 105.69M | 24.42M | 24.05M | 23.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.05M | 7.72M | 8.27M | 14.74M | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 2.43M | | | | 5.97M | 2.65M | 7.84M | 5.90M | 4.10M | 1.69M | 6.25M | 3.48M | 7.62M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 3.08M | 12.01M | 12.20M | 7.66M | 3.91M | 13.01M | 14.41M | 9.96M | 6.46M | 14.64M | 8.71M | 8.19M | 5.06M | 10.06M | 6.98M | 11.14M | 8.31M | 14.48M | 12.28M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.13M | 201.66M | 372.16M | 199.94M | 173.16M | 215.95M | 445.21M | 245.32M | 156.19M | 200.20M | 432.82M | 224.05M | 151.03M | 249.51M | 407.99M | 243.87M | 214.56M | 178.35M | 362.87M | 184.48M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23M | 23.05M | 23.51M | 21.59M | 19.94M | 18.42M | 18.50M | 17.38M | 17.29M | 15.48M | 14.20M | 13.10M | 12.26M | 11.23M | 9.97M | 9.21M | 8.38M | 7.56M | 6.82M | 6.12M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.08M | 93.09M | 142.78M | 123.81M | 109.62M | 167.09M | 316.35M | 399.95M | 432.69M | 414.89M | | 611.35M | 585.79M | | 406.61M | 17.87M | 253.82M | 16.74M | 16.05M | 242.75M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.31M | 28.80M | 30.51M | 32.36M | 33.02M | 33.52M | 33.96M | 34.43M | 31.48M | 31.51M | 31.44M | 30.82M | 24.30M | 24.16M | 20.71M | 23.15M | 32.28M | 32.52M | 38.11M | 38.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.82M | 30.04M | 26.95M | 24.53M | 22.53M | 19.45M | 16.51M | 17.22M | 16.68M | 15.20M | 13.99M | 13.62M | 13.76M | 8.93M | 6.66M | 6.54M | 6.92M | 10.08M | 6.37M | 9.13M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | 4.23M | 6.18M | 5.58M | 4.97M | 4.76M | 4.04M | 3.93M | 3.64M | 3.50M | 3.36M | 3.16M | 13.95M | 13.29M | 13.71M | 13.75M | 15.02M | 13.52M | 13.56M | 14.75M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.52M | 376.63M | 595.91M | 402.23M | 358.27M | 454.44M | 830.53M | 714.30M | 654.33M | 677.29M | 985.14M | 892.94M | 787.16M | 766.89M | 870.77M | 599.34M | 533.38M | 501.65M | 676.66M | 493.89M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.53M | 380.86M | 602.09M | 407.81M | 363.24M | 459.20M | 834.57M | 718.24M | 657.97M | 680.79M | 988.50M | 896.10M | 801.10M | 780.18M | 884.49M | 613.09M | 548.41M | 515.17M | 690.22M | 508.64M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.41M | 121.65M | 170.89M | 150.92M | 135.64M | 192.10M | 338.41M | 421.29M | 458.49M | 447.51M | 31.58M | 641.93M | 615.88M | 107.44M | 514.50M | 124.44M | 359.51M | 41.16M | 40.10M | 266.45M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -95.75M | 98.56M | 594.55M | 579.03M | -144.80M | -165.87M | 580.27M | 554.75M | 575.82M | 583.23M | 593.44M | 582.89M | 588.95M | 598.94M | 612.82M | 633.02M | 644.17M | 672.88M | 713.86M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.07M | 600.00M | 3.04M | 594.55M | 579.03M | -26.47M | 0.61M | 580.27M | 554.75M | 575.82M | 583.23M | 593.44M | 582.89M | 588.95M | 598.94M | 612.82M | 633.02M | 644.17M | 672.88M | 713.86M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.35M | 968.28M | 1,188.43M | 1,002.36M | -170.83M | 1,027.51M | 1,397.97M | 1,298.51M | 1,212.72M | 1,256.62M | 1,571.72M | 1,489.54M | 1,384.00M | 1,369.12M | 1,483.43M | 1,225.91M | 1,181.43M | 1,159.34M | 1,363.10M | 1,222.51M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 0.09M | 0.34M | 0.56M | 3.84M | 0.29M | 0.69M | | 4.57M | | 0.39M | 0.52M | 5.15M | | 0.17M | 0.18M | 5.31M | 5.35M | 5.36M | 0.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.07M | 600.00M | 611.65M | -19.07M | -26.47M | 637.14M | 653.27M | 674.32M | 641.26M | 664.36M | -20.49M | 706.80M | 704.55M | -25.38M | 730.51M | -25.38M | -7.84M | -7.84M | 790.37M | 835.12M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.66M | 0.66M | 0.64M | 0.64M | 0.64M | 0.61M | 0.61M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.33M | 0.33M |