|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.86M | 18.30M | 30.25M | 30.52M | 25.65M | 27.46M | 19.25M | 19.23M | 15.03M | 21.19M | 48.60M | 9.66M | 3.49M | 3.51M | 2.72M | 7.06M | 3.66M | 9.79M | 13.29M | 6.73M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.86M | 18.30M | 30.25M | 30.52M | 25.65M | 27.46M | 19.25M | 19.23M | 15.03M | 21.19M | 48.60M | 9.66M | 3.49M | 3.51M | 2.72M | 7.06M | 3.66M | 9.79M | 13.29M | 6.73M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.45M | 94.35M | 97.19M | 103.31M | 129.56M | 128.00M | 110.08M | 84.54M | 89.10M | 79.14M | 70.34M | 55.58M | 75.09M | 85.25M | 84.06M | 64.82M | 79.75M | 79.11M | 86.89M | 81.81M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 8.15M | 3.98M | 2.96M | 2.52M | 3.58M | 3.96M | 3.87M | 2.86M | 2.23M | 2.33M | 1.20M | 1.75M | 2.40M | 2.33M | 0.95M | 0.36M | 0.46M | 1.33M | 2.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.63M | 102.50M | 101.17M | 106.27M | 132.08M | 131.58M | 114.04M | 88.42M | 91.96M | 81.37M | 72.67M | 56.78M | 76.84M | 87.66M | 86.39M | 65.77M | 80.11M | 79.56M | 88.22M | 83.91M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.62M | 81.16M | 85.69M | 88.57M | 104.56M | 121.37M | 114.10M | 127.77M | 113.63M | 86.69M | 79.30M | 49.65M | 86.82M | 89.24M | 88.06M | 51.38M | 68.89M | 66.65M | 62.01M | 64.96M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.43M | 15.22M | 13.50M | 11.28M | 17.18M | 8.18M | 9.60M | 10.30M | 10.01M | 10.21M | 11.68M | 8.82M | 9.44M | 8.17M | 11.03M | 16.57M | 9.12M | 8.17M | 11.38M | 15.53M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.11M | 214.62M | 228.79M | 236.41M | 279.61M | 285.80M | 255.02M | 242.58M | 228.74M | 198.45M | 211.63M | 176.68M | 174.88M | 190.76M | 188.26M | 139.83M | 161.73M | 163.75M | 174.89M | 169.07M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.41M | | | | 71.13M | | | | 65.47M | | | | 67.87M | | | | 68.18M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.62M | 168.56M | 167.95M | 170.38M | 172.57M | 173.78M | 179.50M | 186.41M | 186.97M | 189.89M | 185.80M | 151.16M | 177.97M | 171.84M | 168.69M | 137.03M | 134.53M | 131.57M | 130.40M | 132.97M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 35.20M | 35.48M | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.71M | 67.71M | 67.71M | 70.61M | 70.61M | 70.61M | 70.61M | 70.61M | 70.61M | 55.20M | 35.72M | 35.72M | 35.72M | 35.72M | 35.72M | 22.45M | 22.45M | 22.45M | 22.45M | 22.45M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.01M | 17.41M | 16.61M | 14.15M | 13.63M | 12.88M | 12.20M | 11.69M | 11.21M | 10.79M | 10.29M | 9.11M | 9.36M | 8.81M | 8.36M | 7.33M | 6.89M | 6.45M | 6.01M | 5.57M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.72M | 85.12M | 84.32M | 84.76M | 84.24M | 83.49M | 82.81M | 82.30M | 81.81M | 65.98M | 46.01M | 44.82M | 45.08M | 44.53M | 44.08M | 29.77M | 29.33M | 28.89M | 28.45M | 28.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 14.21M | 12.10M | 15.72M | 11.41M | 12.22M | 11.82M | 13.90M | 11.66M | 14.61M | 21.80M | 23.16M | 24.32M | 23.60M | 22.77M | 32.52M | 32.33M | 31.37M | 29.67M | 26.28M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 2.59M | 0.18M | 0.15M | 0.15M | 0.15M | 2.88M | 3.14M | 3.14M | 2.33M | 3.39M | 1.30M | 3.46M | 3.08M | 0.13M | 2.02M | 2.27M | 2.13M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.40M | 320.89M | 317.04M | 287.17M | 285.06M | 286.02M | 291.64M | 299.51M | 297.43M | 286.42M | 267.88M | 269.78M | 267.65M | 259.65M | 254.28M | 216.53M | 212.49M | 207.83M | 203.92M | 202.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.50M | 535.51M | 545.83M | 523.58M | 564.67M | 571.81M | 546.66M | 542.09M | 526.17M | 484.87M | 479.52M | 446.46M | 442.53M | 450.41M | 442.54M | 356.36M | 374.22M | 371.58M | 378.81M | 371.37M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.48M | 113.20M | 115.88M | 123.76M | 144.59M | 174.65M | 126.85M | 114.94M | 92.28M | 82.29M | 94.71M | 69.33M | 84.92M | 93.01M | 89.07M | 64.70M | 83.19M | 68.18M | 79.25M | 75.75M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.32M | 128.30M | 122.00M | 1.36M | 1.32M | 0.63M | 0.63M | | 0.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.48M | 113.20M | 115.88M | 123.76M | 144.59M | 174.65M | 126.85M | 114.94M | 92.28M | 82.29M | 94.71M | 195.65M | 213.22M | 215.01M | 90.43M | 66.03M | 83.82M | 68.81M | 79.25M | 76.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.41M | 33.27M | 31.67M | 33.10M | 27.01M | 32.68M | 36.89M | 31.60M | 21.90M | 23.50M | 21.84M | 18.61M | 23.08M | 27.02M | 24.00M | 22.17M | 16.96M | 21.36M | 22.80M | 25.41M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.32M | 128.30M | 122.00M | 1.36M | 1.32M | 0.63M | 0.63M | | 0.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 2.08M | 2.09M | 2.16M | 2.12M | 2.21M | 2.00M | 2.04M | 2.19M | 2.16M | 2.22M | 1.90M | 2.87M | 2.88M | 2.82M | 2.45M | 2.48M | 2.40M | 2.35M | 2.26M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 0.77M | 0.06M | 9.33M | 0.64M | 1.36M | 1.39M | 1.14M | 0.23M | 0.58M | 0.43M | 0.18M | 0.23M | 0.26M | 0.01M | 0.32M | 0.55M | 0.27M | 0.49M | 0.46M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.60M | 150.35M | 150.06M | 168.55M | 174.54M | 210.96M | 167.21M | 149.71M | 116.59M | 108.53M | 119.19M | 249.10M | 239.43M | 245.16M | 239.26M | 91.71M | 103.80M | 92.84M | 104.89M | 104.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.00M | 117.00M | 127.00M | 73.00M | 131.25M | 101.50M | 124.00M | 137.00M | 155.00M | 141.00M | 155.00M | | 20.00M | 20.00M | 20.00M | 60.60M | 56.00M | 62.00M | 49.50M | 34.55M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 105.16M | 102.97M | 78.27M | 28.33M | 28.41M | 28.46M | 35.05M | 35.38M | 35.75M | 35.66M | 6.64M | 6.58M | 6.52M | 6.46M | 5.91M | 5.87M | 5.82M | 5.77M | 1.20M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 1.03M | 0.37M | 0.19M | 0.18M | 0.07M | 0.07M | | | | | 32.76M | | | | 0.74M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.42M | 13.90M | 13.38M | 12.83M | 12.36M | 11.95M | 13.16M | 12.74M | 12.46M | 11.99M | 11.08M | 10.40M | 15.32M | 14.61M | 13.96M | 12.99M | 12.51M | 11.96M | 11.47M | 13.22M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.76M | 6.15M | 0.65M | 6.32M | 7.20M | 6.77M | 0.63M | 5.14M | 4.45M | 4.39M | 3.86M | 4.38M | 4.16M | 4.41M | 4.11M | 4.59M | 4.78M | 4.92M | 3.73M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.02M | 386.42M | 393.41M | 338.21M | 346.48M | 352.83M | 332.83M | 339.70M | 319.43M | 297.27M | 320.93M | 286.95M | 281.33M | 286.29M | 279.69M | 171.28M | 178.26M | 172.70M | 171.70M | 151.09M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.52M | 392.18M | 399.56M | 338.86M | 352.80M | 360.03M | 339.60M | 340.33M | 324.56M | 301.72M | 325.33M | 290.81M | 285.72M | 290.45M | 284.09M | 175.39M | 182.85M | 177.48M | 176.62M | 154.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.00M | 117.00M | 127.00M | 73.00M | 131.25M | 101.50M | 124.00M | 137.00M | 155.00M | 141.00M | 155.00M | 126.32M | 148.30M | 142.00M | 21.36M | 61.92M | 56.63M | 62.63M | 49.50M | 35.05M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.99M | 143.34M | 146.28M | 184.72M | 211.87M | 211.78M | 207.06M | 201.76M | 201.61M | 183.15M | 154.19M | 155.65M | 156.81M | 159.96M | 158.45M | 180.97M | 191.37M | 194.11M | 202.19M | 216.55M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.99M | 143.34M | 146.28M | 184.72M | 211.87M | 211.78M | 207.06M | 201.76M | 201.61M | 183.15M | 154.19M | 155.65M | 156.81M | 159.96M | 158.45M | 180.97M | 191.37M | 194.11M | 202.19M | 216.55M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.50M | 535.51M | 545.83M | 523.58M | 564.67M | 571.81M | 546.66M | 542.09M | 526.17M | 484.87M | 479.52M | 446.46M | 442.53M | 450.41M | 442.54M | 356.36M | 374.22M | 371.58M | 378.81M | 371.37M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.34M | 0.11M | 0.11M | 0.11M | 0.47M | 0.11M | 0.12M | 0.12M | 0.74M | 0.12M | 0.12M | 0.12M | 0.77M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.50M | 261.70M | 263.87M | -149.50M | 293.56M | 304.37M | 301.00M | -147.59M | 287.31M | 263.93M | 213.57M | 177.98M | 181.26M | 190.06M | 186.11M | 113.41M | 123.51M | 125.24M | 132.32M | 146.89M |