|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.41M | 159.39M | 107.27M | 120.73M | 110.45M | 42.98M | 44.60M | 53.56M | 55.48M | 44.19M | 47.37M | 60.84M | 35.52M | 39.09M | 26.70M | 25.23M | 17.96M | 22.43M | 18.42M | 28.19M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.41M | 159.39M | 107.27M | 120.73M | 110.45M | 42.98M | 44.60M | 53.56M | 55.48M | 44.19M | 47.37M | 60.84M | 35.52M | 39.09M | 26.70M | 25.23M | 17.96M | 22.43M | 18.42M | 28.19M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.20M | 44.23M | 49.39M | 62.70M | 23.78M | 44.38M | 58.25M | 55.15M | 28.16M | 59.77M | 60.65M | 59.07M | 47.76M | 52.71M | 57.44M | 55.87M | 41.31M | 45.83M | 50.83M | 40.01M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.20M | 44.23M | 49.39M | 62.70M | 23.78M | 44.38M | 58.25M | 55.15M | 28.16M | 59.77M | 60.65M | 59.07M | 47.76M | 52.71M | 57.44M | 55.87M | 41.31M | 45.83M | 50.83M | 40.01M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.55M | 60.45M | 11.61M | 62.19M | 12.11M | 59.52M | 62.55M | 65.46M | 12.68M | 47.98M | 53.54M | 12.85M | 51.17M | 12.05M | 54.95M | 55.12M | 58.16M | 9.57M | 9.79M | 53.69M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88M | 7.46M | 7.72M | 5.30M | 6.22M | 5.47M | 6.03M | 6.82M | 5.16M | 7.03M | 7.67M | 8.03M | 7.03M | 8.89M | 7.34M | 6.04M | 4.62M | 6.87M | 7.73M | 7.52M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.42M | 41.60M | 50.24M | 58.46M | 106.61M | 119.90M | 112.60M | 93.70M | 99.08M | 95.65M | 80.24M | 83.34M | 118.97M | 119.22M | 123.67M | 115.69M | 127.79M | 111.29M | 102.90M | 85.60M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.14M | 120.28M | 134.27M | 136.66M | 182.50M | 196.47M | 193.43M | 177.12M | 170.75M | 163.29M | 153.53M | 160.50M | 189.81M | 196.03M | 198.94M | 189.84M | 203.10M | 183.14M | 175.26M | 156.25M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.32M | 7.52M | 5.57M | 8.89M | 8.06M | 5.95M | 4.92M | 8.74M | 9.87M | 9.02M | 4.97M | 9.04M | 10.11M | 7.99M | 6.26M | 9.04M | 9.65M | 7.70M | 7.17M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.25M | 333.93M | 300.68M | 327.60M | 326.38M | 302.88M | 309.89M | 291.92M | 264.15M | 281.84M | 276.18M | 287.33M | 285.31M | 306.07M | 298.70M | 277.26M | 275.51M | 268.52M | 261.53M | 241.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.55M | | | | 40.13M | | | | 154.51M | | | | 154.40M | | | | 159.50M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.35M | | | | 101.58M | | | | 15.48M | | | | 12.39M | | | | 11.51M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M | | | | 2.94M | | | | 3.11M | | | | 3.56M | | | | 5.75M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.63M | 136.93M | 134.54M | 135.59M | 160.79M | 169.26M | 186.19M | 210.33M | 234.59M | 253.25M | 256.83M | 252.63M | 248.76M | 244.45M | 243.43M | 242.65M | 239.41M | 242.08M | 238.58M | 238.64M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 4.32M | 4.26M | 3.61M | 3.61M | 3.69M | 3.59M | 3.59M | 3.53M | 2.82M | 2.67M | 2.60M | 2.53M | 2.52M | 2.47M | 2.41M | 2.37M | 2.28M | 2.19M | 1.96M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.38M | 23.35M | 23.28M | 22.63M | 22.64M | 22.71M | 22.62M | 22.61M | 22.56M | 21.85M | 21.69M | 21.62M | 21.55M | 21.55M | 21.49M | 21.43M | 21.39M | 21.30M | 21.22M | 20.98M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.22M | 1.22M | 1.22M | 8.09M | 8.09M | 8.09M | 8.09M | 7.23M | 7.25M | 7.25M | 7.31M | 10.26M | 10.26M | 9.58M | 9.58M | 4.35M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 10.97M | 10.81M | 10.44M | 10.23M | 9.91M | 9.28M | 8.35M | 8.27M | 7.95M | 7.78M | 8.61M | 8.39M | 8.13M | 7.92M | 8.01M | 8.06M | 7.09M | 7.09M | 7.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.41M | 171.24M | 168.63M | 169.88M | 194.88M | 203.11M | 219.31M | 249.37M | 273.51M | 291.13M | 294.39M | 290.10M | 285.95M | 281.38M | 280.16M | 282.35M | 279.12M | 280.06M | 276.47M | 271.36M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.67M | 505.18M | 469.31M | 497.48M | 521.26M | 506.00M | 529.19M | 541.29M | 537.66M | 572.97M | 570.57M | 577.43M | 571.27M | 587.44M | 578.86M | 559.61M | 554.63M | 548.58M | 538.00M | 512.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.58M | 49.07M | 36.06M | 30.04M | 53.87M | 45.18M | 37.76M | 36.80M | 36.34M | 44.54M | 36.14M | 41.83M | 29.45M | 31.63M | 25.18M | 26.89M | 21.23M | 23.48M | 25.49M | 34.57M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.58M | 49.07M | 36.06M | 30.04M | 53.87M | 45.18M | 37.76M | 36.80M | 36.34M | 44.54M | 36.14M | 41.83M | 29.45M | 31.63M | 25.18M | 26.89M | 21.23M | 23.48M | 25.49M | 34.57M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 7.78M | 11.50M | 3.71M | 1.76M | 5.63M | 3.69M | 8.20M | 16.04M | 1.50M | 3.47M | 24.49M | 3.50M | 13.20M | 3.68M | 1.38M | 4.64M | 18.66M | 1.39M | 19.15M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.72M | 3.67M | 8.04M | 7.01M | 6.72M | 7.35M | 3.55M | 3.70M | 2.84M | 5.25M | 2.89M | 5.84M | 4.34M | 6.74M | 6.22M | 5.91M | 3.93M | 3.71M | 4.21M | 3.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.24M | 1.72M | 0.36M | 2.67M | 1.83M | 0.16M | 0.17M | 1.83M | 2.58M | 0.19M | 0.19M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 0.68M | 0.18M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.82M | 103.74M | 93.04M | 88.95M | 115.05M | 93.56M | 85.35M | 87.21M | 85.80M | 90.89M | 86.14M | 94.38M | 80.49M | 77.18M | 63.98M | 66.64M | 52.91M | 53.89M | 58.14M | 75.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.51M | 38.23M | 37.93M | 37.63M | 37.32M | 37.01M | 36.69M | 36.96M | 36.59M | 36.21M | 35.81M | 35.40M | 34.99M | 34.58M | 34.14M | 33.70M | 33.26M | 32.81M | 32.64M | 32.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.79M | 24.81M | 64.84M | 64.86M | 39.88M | 69.90M | 98.99M | 109.05M | 79.10M | 94.15M | 88.99M | 74.06M | 19.12M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.90M | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.93M | | | | 37.76M | | | | 35.98M | | | | 34.02M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.38M | 14.00M | 11.12M | 10.38M | 9.44M | 8.78M | 8.02M | 7.71M | 7.74M | 7.53M | 7.32M | 7.85M | 7.90M | 7.62M | 7.62M | 7.72M | 9.94M | 9.70M | 9.74M | 9.56M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.23M | 142.87M | 131.88M | 126.58M | 152.38M | 130.57M | 146.80M | 148.96M | 147.21M | 191.94M | 186.81M | 169.66M | 185.39M | 210.75M | 207.17M | 179.44M | 180.31M | 175.69M | 164.84M | 126.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.61M | 156.87M | 143.00M | 136.96M | 161.81M | 139.35M | 154.82M | 156.67M | 154.95M | 199.47M | 194.13M | 177.51M | 193.28M | 218.38M | 214.79M | 187.16M | 190.25M | 185.39M | 174.59M | 136.21M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.79M | 24.81M | 64.84M | 64.86M | 39.88M | 69.90M | 98.99M | 109.05M | 79.10M | 94.15M | 88.99M | 74.06M | 19.12M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.06M | 348.31M | 326.31M | 360.51M | 359.45M | 366.64M | 374.37M | 384.62M | 382.71M | 373.50M | 376.43M | 399.91M | 379.99M | 371.48M | 366.93M | 372.45M | 364.38M | 363.20M | 363.42M | 376.56M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.06M | 348.31M | 326.31M | 360.51M | 359.45M | 366.64M | 374.37M | 384.62M | 382.71M | 373.50M | 376.43M | 399.91M | 379.99M | 371.48M | 366.93M | 372.45M | 364.38M | 363.20M | 363.42M | 376.56M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.67M | 505.18M | 469.31M | 497.48M | 521.26M | 506.00M | 529.19M | 541.29M | 537.66M | 572.97M | 570.57M | 577.43M | 571.27M | 587.44M | 578.86M | 559.61M | 554.63M | 548.58M | 538.00M | 512.77M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.25M | 26.25M | 29.04M | 29.04M | 0.96M | 0.97M | 0.93M | 0.93M | 1.03M | 29.69M | 1.01M | 29.83M | 30.70M | 31.46M | 1.22M | 1.20M | 31.68M | 1.51M | 1.50M | 1.48M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 445.31M | 0.07M | 504.64M | 0.07M | 508.45M | 0.07M | 0.07M | 520.77M | 0.07M | 520.05M | 0.07M | 532.65M | 0.07M | 526.90M | 532.62M | 523.42M | 519.46M | 363.37M | 373.74M |