|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 8.94M | 8.31M | 10.30M | 18.91M | 17.72M | 26.60M | 18.75M | 17.73M | 19.90M | 22.04M | 13.37M | 18.37M | 18.77M | 19.76M | 21.03M | 16.65M | 23.69M | 23.17M | 22.79M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 8.94M | 8.31M | 10.30M | 18.91M | 17.72M | 26.60M | 18.75M | 17.73M | 19.90M | 22.04M | 13.37M | 18.37M | 18.77M | 19.76M | 21.03M | 16.65M | 23.69M | 23.17M | 22.79M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.50M | 29.60M | 105.85M | 110.38M | 103.27M | 53.00M | 103.49M | 96.73M | 98.29M | 103.49M | 93.74M | 92.63M | 98.82M | 95.09M | 92.54M | 94.19M | 97.42M | 104.34M | 84.92M | 93.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.58M | 5.55M | 6.45M | 46.09M | 48.09M | 52.98M | 48.72M | 0.29M | 0.09M | 48.72M | 52.51M | 53.03M | 50.33M | 51.69M | 50.76M | 53.76M | 48.62M | 48.90M | 55.31M | 57.13M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.07M | 35.15M | 112.30M | 156.46M | 151.36M | 105.98M | 152.21M | 97.03M | 98.38M | 152.21M | 146.25M | 145.66M | 149.15M | 146.78M | 143.30M | 147.96M | 146.04M | 153.24M | 140.23M | 151.08M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.63M | 28.81M | 32.87M | 28.19M | 31.51M | 30.35M | 25.03M | 29.99M | 29.61M | 25.03M | 24.63M | 22.82M | 24.89M | 14.37M | 16.71M | 16.71M | 16.32M | 15.63M | 16.42M | 15.31M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 1.35M | 1.30M | 1.01M | 0.91M | 0.40M | 0.67M | 0.61M | 1.47M | 0.67M | 0.83M | 1.32M | 1.46M | 0.68M | 1.11M | 1.82M | 1.87M | 0.74M | 0.85M | 1.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.45M | 90.39M | 95.34M | 97.83M | 103.53M | 94.23M | 72.37M | 83.81M | 74.06M | 72.37M | 67.11M | 68.89M | 67.42M | 81.62M | 80.73M | 88.07M | 87.46M | 81.10M | 80.16M | 74.19M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.37M | 120.56M | 129.51M | 127.04M | 135.95M | 124.98M | 98.07M | 114.42M | 105.13M | 98.07M | 92.57M | 93.03M | 93.77M | 96.67M | 98.54M | 106.60M | 105.66M | 97.47M | 97.43M | 90.49M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.63M | 19.16M | 21.20M | 20.37M | 18.82M | 14.17M | 11.86M | 14.64M | 10.82M | 9.19M | 6.55M | 10.20M | 10.18M | 10.83M | 10.40M | 10.00M | 11.69M | 13.26M | 13.90M | 15.11M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.82M | 299.27M | 312.25M | 318.39M | 328.73M | 317.98M | 307.32M | 292.45M | 278.83M | 279.36M | 267.53M | 262.26M | 271.47M | 273.05M | 272.00M | 285.58M | 280.03M | 287.66M | 274.74M | 279.47M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.93M | 49.69M | 52.03M | 52.97M | 55.10M | 51.39M | 51.46M | 50.85M | 48.67M | 46.89M | 45.32M | 44.27M | 42.86M | 41.88M | 40.73M | 40.22M | 38.83M | 37.35M | 35.97M | 35.29M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.56M | 39.43M | 39.65M | 6.46M | 6.46M | | | | | | | | | 2.30M | 2.30M | 2.43M | 2.43M | 2.58M | 2.58M | 2.58M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.41M | 8.90M | 59.38M | 52.95M | 52.95M | 27.76M | 54.43M | 53.15M | 52.10M | 53.03M | 50.15M | 49.12M | 47.96M | 51.14M | 50.21M | 49.32M | 48.44M | 47.25M | 46.36M | 57.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.97M | 48.33M | 99.03M | 59.41M | 59.41M | 27.76M | 54.43M | 53.15M | 52.10M | 53.03M | 50.15M | 49.12M | 47.96M | 53.44M | 52.51M | 51.75M | 50.87M | 49.84M | 48.94M | 59.73M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | 1.44M | 5.68M | 10.72M | 10.70M | 10.69M | 10.68M | 12.36M | 12.35M | 12.34M | 12.33M | 13.84M | 13.83M | 13.83M | 13.83M | 15.00M | 14.99M | 14.97M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.15M | 13.19M | 13.54M | 11.35M | 11.10M | 11.98M | 12.66M | 13.36M | 12.98M | 14.78M | 15.65M | 15.56M | 16.45M | 17.36M | 17.23M | 18.12M | 18.98M | 19.37M | 19.73M | 21.75M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.70M | 170.98M | 173.12M | 155.29M | 138.58M | 138.96M | 143.10M | 142.83M | 143.23M | 143.09M | 140.95M | 138.06M | 135.88M | 142.08M | 138.97M | 137.67M | 135.24M | 134.18M | 131.79M | 129.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.53M | 470.25M | 485.37M | 473.68M | 467.31M | 456.94M | 450.42M | 435.28M | 422.06M | 422.45M | 408.48M | 400.32M | 407.35M | 415.13M | 410.97M | 423.26M | 415.27M | 421.84M | 406.52M | 408.52M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | 52.34M | 52.86M | 48.57M | 44.94M | 42.06M | 50.58M | 47.88M | 45.17M | 50.52M | 41.65M | 46.95M | 46.29M | 50.94M | 48.81M | 56.46M | 45.73M | 48.34M | 45.16M | 49.63M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | | 1.75M | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | 52.34M | 52.86M | 48.57M | 44.94M | 44.09M | 50.58M | 47.88M | 45.17M | 52.27M | 41.65M | 46.95M | 46.29M | 50.94M | 48.81M | 56.46M | 45.73M | 48.34M | 45.16M | 49.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.37M | | | | 14.32M | | | | 14.60M | | | | 18.54M | 10.81M | 12.21M | 14.55M | 14.99M | 12.69M | 13.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.07M | 7.32M | 32.99M | 40.63M | 40.25M | 14.86M | 31.61M | 34.18M | 37.43M | 43.98M | 40.41M | 39.34M | 42.38M | 44.37M | 38.48M | 41.61M | 11.03M | 53.04M | 48.32M | 49.73M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 4.51M | 15.29M | 1.30M | 1.37M | 3.75M | 3.75M | 3.75M | 1.32M | 1.40M | 0.50M | 5.62M | 0.74M | 5.62M | 5.62M | 1.60M | 0.65M | 6.56M | 7.03M | 7.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | | 3.10M | | | | 4.23M | | | | 4.57M | 4.60M | 4.68M | 4.58M | 4.36M | 4.33M | 4.42M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | | | | 2.21M | | | | 5.35M | 3.90M | | | 2.83M | 3.46M | 2.08M | 2.00M | 10.68M | 3.91M | 2.57M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.38M | 111.12M | 105.89M | 105.79M | 91.24M | 85.19M | 86.74M | 87.19M | 88.14M | 100.59M | 88.17M | 92.94M | 95.04M | 101.75M | 93.86M | 105.30M | 95.37M | 107.95M | 100.51M | 107.47M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.88M | 100.84M | 114.74M | 133.41M | 156.46M | 151.57M | 88.79M | 122.48M | 103.13M | 88.79M | 84.44M | 72.10M | 78.75M | 80.41M | 90.06M | 93.72M | 93.91M | 87.09M | 80.28M | 74.47M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.55M | 15.42M | 15.54M | 15.68M | 15.79M | 12.86M | 13.02M | 13.13M | 13.26M | 13.28M | 13.36M | 13.44M | 13.52M | 13.31M | 13.41M | 13.51M | 13.61M | 15.01M | 15.12M | 15.24M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.52M | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 5.80M | 3.96M | 4.50M | 4.57M | 7.00M | 8.47M | 9.68M | 13.44M | 12.81M | 12.51M | 11.65M | 11.29M | 10.49M | 9.67M | 8.71M | 7.88M | 7.94M | 7.59M | 6.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.21M | 9.42M | 2.75M | 7.80M | 8.54M | 8.25M | 0.87M | 0.39M | 8.78M | 8.56M | 0.67M | | 9.38M | 1.10M | 0.67M | 9.93M | 0.83M | 0.92M | 10.68M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.53M | 461.03M | 475.95M | 470.93M | 459.51M | 255.80M | 249.52M | 241.17M | 226.56M | 216.03M | 199.10M | 198.74M | 207.84M | 206.89M | 215.45M | 230.51M | 211.51M | 228.20M | 212.85M | 204.46M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.53M | 470.25M | 485.37M | 473.68M | 467.31M | 264.34M | 257.76M | 242.04M | 226.95M | 224.81M | 207.66M | 199.41M | 207.84M | 216.28M | 216.54M | 231.18M | 221.44M | 229.03M | 213.77M | 215.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.81M | 105.35M | 130.03M | 134.71M | 157.83M | 155.32M | 92.54M | 126.23M | 104.45M | 90.19M | 84.94M | 77.72M | 79.50M | 86.03M | 95.69M | 95.32M | 94.55M | 93.66M | 87.31M | 81.97M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.74M | 226.99M | 232.58M | 203.15M | 189.09M | 192.60M | 192.66M | 193.24M | 195.11M | 197.64M | 200.82M | 200.91M | 199.51M | 198.86M | 194.43M | 192.08M | 193.84M | 192.82M | 192.75M | 193.38M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.53M | 470.25M | 485.37M | 473.68M | 467.31M | 456.94M | 450.42M | 435.28M | 422.06M | 422.45M | 408.48M | 400.32M | 407.35M | 415.13M | 410.97M | 423.26M | 415.27M | 421.84M | 406.52M | 408.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.51M | 163.84M | 166.91M | 70.63M | 123.06M | 72.61M | 73.73M | 75.08M | 121.31M | 122.46M | 123.95M | 122.11M | 81.86M | 120.14M | 83.93M | 83.28M | 112.56M | -4.70M | 84.86M | 110.21M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.46M | 0.43M | 0.37M | 0.36M | 0.43M | 0.42M | 0.40M | 0.40M | 0.28M | 0.53M | 0.49M | 0.46M | 0.66M | | | | 0.35M | | |