|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.21M | 0.39M | 0.38M | 46.63M | 57.22M | 0.36M | 37.99M | 0.37M | 47.32M | 75.92M | 64.89M | 0.36M | 91.71M | 0.35M | 119.53M | 0.40M | 78.89M | 127.17M | 113.05M | 62.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.49M | 39.97M | 58.73M | 76.46M | 88.51M | 96.13M | 85.88M | 83.17M | 88.08M | 95.51M | 94.47M | 85.55M | 71.50M | 55.79M | 57.08M | 50.01M | 40.94M | 49.47M | 56.69M | 79.04M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.70M | 40.35M | 59.10M | 123.09M | 145.73M | 96.49M | 123.87M | 83.54M | 135.40M | 171.42M | 159.36M | 85.91M | 163.21M | 56.14M | 176.61M | 50.41M | 119.83M | 176.63M | 169.73M | 141.12M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.88M | 54.92M | 51.95M | 44.71M | 82.31M | 58.56M | 59.39M | 49.80M | 80.12M | 55.57M | 44.26M | 45.56M | 72.52M | 43.81M | 39.91M | 48.70M | 72.97M | 47.90M | 42.23M | 52.34M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 0.41M | 4.14M | 4.30M | 4.12M | 0.20M | 3.71M | 7.17M | 5.56M | 4.59M | 6.41M | 7.05M | 5.39M | 2.67M | 6.12M | 6.84M | 6.49M | -0.21M | 4.76M | 5.05M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.27M | 55.34M | 56.09M | 49.01M | 86.44M | 58.75M | 63.10M | 56.98M | 85.68M | 60.16M | 50.67M | 52.61M | 77.91M | 46.48M | 46.04M | 55.54M | 79.46M | 47.69M | 46.99M | 57.39M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.95M | 24.07M | 27.13M | 37.23M | 40.80M | 40.67M | 45.64M | 47.56M | 45.72M | 43.68M | 46.77M | 44.89M | 40.18M | 34.02M | 39.41M | 45.70M | 39.66M | 33.03M | 37.52M | 40.07M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.89M | 31.43M | 40.59M | 63.86M | 48.76M | 43.59M | 63.61M | 92.37M | 61.88M | 51.24M | 61.50M | 84.41M | 54.41M | 43.60M | 57.05M | 81.84M | 56.45M | 42.15M | 55.71M | 79.78M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71M | 7.76M | 5.95M | 7.21M | 2.02M | 12.14M | 7.91M | 8.11M | 7.03M | 9.20M | 9.87M | 10.43M | 7.32M | 10.36M | 9.65M | 10.75M | 7.41M | 15.07M | 12.90M | 16.17M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.90M | 268.30M | 275.66M | 280.76M | 324.07M | 309.03M | 304.50M | 314.59M | 336.06M | 340.65M | 328.54M | 323.88M | 343.40M | 333.61M | 329.12M | 364.77M | 303.21M | 321.47M | 323.24M | 334.93M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.84M | 130.16M | 130.18M | 130.15M | 130.13M | 142.46M | 142.54M | 142.61M | 143.01M | 144.95M | 144.97M | 144.80M | 144.86M | 148.78M | 148.80M | 148.99M | 149.04M | 156.50M | 156.54M | 156.60M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.69M | 15.34M | 20.80M | 26.83M | 32.41M | 4.33M | 8.54M | 13.37M | 21.16M | 11.28M | 14.18M | 18.80M | 23.81M | 6.82M | 11.80M | 17.94M | 29.21M | 15.48M | 24.72M | 35.38M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.71M | 21.70M | 21.71M | 21.69M | 21.67M | 21.71M | 21.75M | 21.78M | 21.76M | 21.86M | 21.86M | 21.67M | 21.65M | 21.71M | 21.72M | 21.78M | 21.80M | 21.81M | 21.80M | 21.81M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.33M | 208.91M | 210.13M | 212.13M | 210.85M | 212.04M | 211.94M | 214.32M | 217.42M | 222.98M | 221.09M | 220.74M | 221.13M | 219.80M | 220.29M | 222.88M | 230.02M | 237.76M | 242.04M | 247.41M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.33M | 291.18M | 276.78M | 258.07M | 241.31M | 247.53M | 252.89M | 252.46M | 243.21M | 255.61M | 278.95M | 292.72M | 318.34M | 332.34M | 330.95M | 333.63M | 436.53M | 437.11M | 426.11M | 431.78M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M | 73.24M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M | 175.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M | 248.26M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.37M | 1.42M | 1.40M | 1.39M | 1.45M | 1.57M | 1.66M | 1.62M | 1.71M | 1.69M | 1.53M | 1.43M | 1.54M | 1.55M | 1.68M | 1.72M | 2.06M | 2.05M | 2.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 0.60M | 0.60M | 0.49M | 0.48M | 0.47M | 0.45M | 2.69M | 19.34M | 15.19M | 14.92M | 15.47M | 13.65M | 11.63M | 11.53M | 10.25M | 8.82M | 7.31M | 6.05M | 5.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 737.54M | 750.32M | 737.19M | 720.36M | 702.29M | 709.75M | 715.12M | 719.40M | 729.85M | 743.74M | 764.91M | 778.72M | 802.81M | 813.58M | 812.58M | 816.69M | 925.36M | 932.51M | 924.52M | 934.68M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.44M | 1,018.62M | 1,012.85M | 1,001.11M | 1,026.36M | 1,018.78M | 1,019.61M | 1,033.99M | 1,065.91M | 1,084.39M | 1,093.45M | 1,102.60M | 1,146.22M | 1,147.18M | 1,141.70M | 1,181.46M | 1,228.56M | 1,253.98M | 1,247.76M | 1,269.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.51M | 14.97M | 21.68M | 21.62M | 30.73M | 25.25M | 21.71M | 22.16M | 22.70M | 15.82M | 17.20M | 20.01M | 20.57M | 13.40M | 20.27M | 21.16M | 21.11M | 15.86M | 25.08M | 28.29M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | 6.04M | 0.17M | 6.21M | 6.20M | 6.15M | 0.25M | 6.30M | 6.26M | 6.25M | 0.15M | 6.44M | 6.43M | 6.40M | 0.15M | 6.57M | 6.57M | 6.57M | 0.21M | 6.78M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.55M | 21.01M | 21.85M | 27.83M | 36.93M | 31.40M | 21.96M | 28.46M | 28.96M | 22.07M | 17.35M | 26.45M | 27.00M | 19.80M | 20.41M | 27.73M | 27.68M | 22.43M | 25.29M | 35.07M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.60M | 53.90M | 51.13M | 52.01M | 60.33M | 12.80M | 52.93M | 59.66M | 72.33M | 61.69M | 55.03M | 57.21M | 65.04M | 18.70M | 54.02M | 60.84M | 70.30M | 64.18M | 52.36M | 56.96M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | | | | 4.08M | | | | 4.53M | | | | 12.23M | | | | 10.13M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.94M | 1.07M | 1.02M | 0.95M | 1.05M | 1.06M | 1.05M | 1.02M | 1.09M | 1.05M | 1.05M | 1.08M | 0.92M | 0.97M | 1.02M | 1.01M | 0.99M | 0.95M | 8.33M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.07M | 1.04M | 1.00M | 0.83M | 0.79M | 0.73M | 1.17M | 1.07M | 1.29M | 1.39M | 1.40M | 1.38M | 1.37M | 1.38M | 1.32M | 1.23M | 1.14M | 1.04M | 1.04M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 2.43M | 4.55M | | 1.86M | 1.79M | | | 1.60M | 8.09M | 11.79M | | 0.55M | 0.64M | 0.79M | | 6.20M | 5.94M | 10.31M | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.64M | 79.97M | 80.26M | 82.47M | 101.52M | 90.13M | 77.33M | 91.00M | 105.63M | 94.89M | 87.27M | 86.76M | 95.72M | 87.29M | 78.18M | 91.50M | 107.02M | 98.45M | 90.59M | 115.77M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.97M | 12.62M | 12.62M | 12.60M | 12.61M | 9.30M | 9.29M | 9.30M | 9.32M | 9.65M | 9.66M | 9.64M | 9.64M | 8.70M | 8.67M | 8.64M | 8.66M | 8.88M | 8.85M | 8.80M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.24M | -0.25M | -0.26M | -0.28M | -0.29M | -0.30M | -0.30M | -0.31M | -0.32M | -0.31M | -0.32M | -0.33M | -0.33M | -0.35M | -0.36M | -0.38M | -0.40M | -0.44M | -0.46M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.44M | 45.46M | 44.23M | 43.05M | 41.35M | 45.01M | 45.61M | 45.66M | 46.02M | 45.48M | 45.49M | 45.28M | 46.75M | 54.54M | 55.69M | 56.93M | 54.94M | 66.58M | 65.51M | 64.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51M | 7.42M | 6.18M | 6.02M | 3.94M | 4.74M | 3.96M | 6.35M | 5.00M | 7.31M | 5.78M | 5.50M | 5.24M | 6.37M | 4.75M | 5.90M | 5.65M | 4.25M | 4.08M | 4.95M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 94.51M | 3.51M | 76.87M | 72.58M | 76.26M | 80.70M | 3.91M | 85.05M | 94.97M | 100.78M | 103.85M | 2.60M | 2.56M | 105.35M | 2.56M | 2.43M | 124.26M | 118.95M | 121.67M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.29M | 169.85M | 163.09M | 149.62M | 141.51M | 145.76M | 150.89M | 157.92M | 156.71M | 166.40M | 172.08M | 174.74M | 180.67M | 189.49M | 184.52M | 197.20M | 203.07M | 214.96M | 208.37M | 202.04M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.44M | 1,018.62M | 1,012.85M | 1,001.11M | 1,026.36M | 1,018.78M | 1,019.61M | 1,033.99M | 1,065.91M | 1,084.39M | 1,093.45M | 1,102.60M | 1,146.22M | 1,147.18M | 1,141.70M | 1,181.46M | 1,228.56M | 1,253.98M | 1,247.76M | 1,269.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.94M | 1.07M | 1.02M | 0.95M | 1.05M | 1.06M | 1.05M | 1.02M | 1.09M | 1.05M | 1.05M | 1.08M | 0.92M | 0.97M | 1.02M | 1.01M | 0.99M | 0.95M | 8.33M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.76M | 19.30M | -1.99M | -7.58M | 783.32M | -1.99M | -0.18M | 28.12M | 803.87M | 1.88M | -2.24M | 1.64M | 869.83M | 2.45M | 879.00M | 21.65M | 918.47M | 940.97M | 948.79M | 952.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.44M | 1,018.62M | 1,012.85M | 1,001.11M | 1,026.36M | 1,018.78M | 1,019.61M | 1,033.99M | 1,065.91M | 1,084.39M | 1,093.45M | 1,102.60M | 1,146.22M | 1,147.18M | 1,141.70M | 1,181.46M | 1,228.56M | 1,253.98M | 1,247.76M | 1,269.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.55M | 39.55M | 8.69M | 8.69M | 29.08M | 48.28M | 3.22M | 11.66M | 39.79M | 62.95M | 6.15M | 15.36M | -19.34M | 57.90M | 3.15M | 14.14M | 43.24M | 65.47M | -23.13M | -22.82M |