|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.31M | 41.86M | 31.55M | 32.85M | 36.33M | 25.25M | 13.59M | 16.68M | | | | | 5.04M | 48.35M | 36.99M | 0.05M | 0.10M | 67.15M | 0.05M | 0.05M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.16M | 9.69M | 8.97M | 10.41M | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.31M | 41.86M | 31.55M | 32.85M | 36.33M | 25.25M | 13.59M | 16.68M | | | | | 5.04M | 48.35M | 65.15M | 9.74M | 9.07M | 77.56M | 0.05M | 0.05M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.47M | 79.12M | 91.20M | 103.46M | 104.06M | 105.66M | 129.63M | 117.60M | 130.39M | 122.90M | 111.80M | 132.43M | 140.81M | 110.05M | 104.81M | 120.90M | 110.30M | 116.38M | 99.58M | 115.77M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | 16.90M | 20.50M | 29.60M | 32.20M | 33.40M | 33.10M | 28.80M | 36.70M | 30.70M | 30.60M | 25.40M | 30.80M | 26.30M | 30.40M | 26.30M | 22.30M | 22.40M | 24.40M | 24.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.77M | 96.02M | 111.70M | 133.06M | 136.26M | 139.06M | 162.73M | 146.40M | 167.09M | 153.60M | 142.40M | 157.83M | 171.60M | 136.35M | 135.21M | 147.20M | 132.60M | 138.78M | 123.98M | 139.97M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.07M | 72.29M | 69.10M | 64.65M | 62.60M | 71.56M | 72.11M | 83.94M | 81.83M | 92.13M | 96.54M | 94.28M | 82.78M | 97.70M | 101.70M | 106.49M | 108.54M | 105.86M | 115.73M | 119.97M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.88M | 16.12M | 18.54M | 16.29M | 20.70M | 21.83M | 23.11M | 18.59M | 21.06M | 21.57M | 21.20M | 24.91M | 23.28M | 21.76M | 25.91M | 22.62M | 23.99M | 24.44M | 28.69M | 25.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.80M | 209.39M | 210.39M | 217.25M | 223.70M | 224.29M | 238.45M | 236.81M | 260.95M | 270.43M | 282.01M | 287.56M | 289.62M | 278.53M | 269.63M | 291.05M | 311.63M | 313.88M | 316.68M | 297.17M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 4.58M | 5.35M | 8.30M | 12.78M | 9.00M | 7.66M | 9.66M | 4.59M | 4.46M | 10.32M | 11.13M | 21.01M | 28.48M | 34.91M | 41.42M | 53.02M | 66.84M | 90.91M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.48M | 26.41M | 26.38M | 25.14M | 24.42M | 24.07M | 25.72M | 24.34M | 23.49M | 23.31M | 23.17M | 23.80M | 23.57M | 23.69M | 24.48M | 24.67M | 24.93M | 24.96M | 25.08M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.42M | 87.35M | 88.98M | 89.39M | 94.72M | 95.03M | 101.58M | 105.25M | 109.49M | 106.08M | 107.72M | 113.37M | 121.58M | 129.26M | 142.16M | 149.28M | 162.38M | 173.20M | 194.20M | 203.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.22M | 22.41M | 5.00M | 12.33M | 14.17M | 13.31M | 14.29M | 13.90M | 16.72M | 16.41M | 17.35M | 20.39M | 20.43M | 22.75M | 28.16M | | | | 11.83M | 11.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.24M | 38.07M | 36.96M | 35.85M | 34.75M | 33.67M | 32.95M | 32.01M | 31.10M | 30.13M | 29.13M | 28.07M | 27.03M | 26.03M | 24.92M | 24.07M | 23.23M | 22.34M | 21.46M | 20.59M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.24M | 38.07M | 36.96M | 35.85M | 34.75M | 33.67M | 32.95M | 32.01M | 31.10M | 30.13M | 29.13M | 28.07M | 27.03M | 26.03M | 24.92M | 24.07M | 23.23M | 22.34M | 21.46M | 20.59M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | | | | | | | 0.91M | | | | 98.15M | 97.18M | 94.70M | 93.79M | 87.32M | 86.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.57M | | 13.74M | 100.13M | 14.15M | 94.17M | 94.34M | 13.64M | 99.55M | 15.15M | 9.92M | 10.97M | 88.52M | 14.41M | 193.41M | 12.23M | 171.56M | 11.55M | 7.28M | 7.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.01M | 201.85M | 398.27M | 189.52M | 192.92M | 189.19M | 434.37M | 198.77M | 209.04M | 201.99M | 478.96M | 317.63M | 315.57M | 222.63M | 605.20M | 323.03M | 333.94M | 341.29M | 359.08M | 365.18M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.81M | 411.24M | 398.27M | 406.77M | 416.61M | 413.49M | 434.37M | 435.58M | 469.99M | 472.42M | 478.96M | 605.20M | 605.20M | 501.16M | 605.20M | 614.09M | 645.58M | 655.17M | 675.76M | 662.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.87M | 41.27M | 37.94M | 39.83M | 45.00M | 46.16M | 49.12M | 49.33M | 53.67M | 50.32M | 52.29M | 47.49M | 53.07M | 48.43M | 43.10M | 41.04M | 52.15M | 44.26M | 54.52M | 52.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.87M | 41.27M | 37.94M | 39.83M | 45.00M | 46.16M | 49.12M | 49.33M | 53.67M | 50.32M | 52.29M | 47.49M | 53.07M | 48.43M | 43.10M | 41.04M | 52.15M | 44.26M | 54.52M | 52.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.07M | 48.55M | 20.81M | 21.12M | 24.16M | 19.00M | 30.96M | 22.13M | 27.37M | 23.28M | 27.30M | 29.28M | 27.58M | 20.64M | 30.04M | 27.89M | 24.91M | 29.30M | 39.33M | 38.12M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | | | 1.53M | 0.01M | 0.01M | 0.00M | 2.16M | 1.90M | 1.91M | | | | | | | | | 4.75M | 5.94M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 8.50M | 8.26M | 7.86M | 7.79M | 8.25M | 8.46M | 8.74M | 9.10M | 8.73M | 8.60M | 8.74M | 8.86M | 9.32M | 10.73M | 10.61M | 11.33M | 11.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 6.25M | 7.29M | 8.33M | 9.91M | 8.96M | 10.90M | 10.78M | 10.35M | 13.19M | 13.98M | 14.15M | 12.49M | 10.70M | 12.78M | 16.23M | 15.00M | 11.91M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 1.43M | 20.81M | 18.42M | 23.48M | 29.21M | 1.90M | 19.70M | 23.12M | 31.09M | 1.60M | 19.23M | 17.11M | 21.61M | 1.00M | 19.59M | 19.94M | 27.06M | 28.93M | 19.67M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.71M | 92.58M | 97.14M | 97.04M | 109.57M | 111.50M | 124.27M | 111.45M | 125.83M | 126.54M | 125.96M | 117.93M | 120.34M | 119.41M | 123.35M | 114.37M | 126.34M | 133.29M | 161.21M | 147.11M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.60M | 164.23M | 151.94M | 152.53M | 153.19M | 153.87M | 156.46M | 160.51M | 156.01M | 156.75M | 157.50M | 179.39M | 179.67M | 179.71M | 179.70M | 180.09M | 180.50M | 180.92M | 176.61M | 175.88M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -1.11M | -1.14M | -1.15M | -1.18M | -1.21M | -1.23M | -1.23M | -1.25M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.27M | -1.27M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.33M | 1.39M | 1.38M | 1.37M | 0.92M | 0.92M | 0.91M | 0.41M | 0.41M | | | | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 7.36M | 7.36M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.82M | 1.67M | 1.64M | 1.43M | 1.28M | 25.26M | 2.06M | 2.00M | 1.89M | 2.28M | 2.18M | 2.28M | 3.46M | 20.15M | 3.85M | 4.58M | 4.28M | 2.50M | 2.89M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.79M | 33.15M | 39.54M | 31.27M | 29.16M | 27.72M | 28.11M | 27.72M | 31.14M | 28.01M | 27.54M | 26.74M | 25.96M | 25.86M | 25.04M | 25.29M | 25.69M | 23.07M | 32.66M | 30.64M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 12.84M | 12.98M | 13.12M | 13.24M | 13.37M | 13.67M | 3.87M | 13.98M | 3.96M | 14.20M | 14.64M | 14.77M | 14.60M | 14.79M | 3.65M | 15.29M | 2.76M | 15.53M | 15.67M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.04M | 218.58M | 202.56M | 202.83M | 201.51M | 200.23M | 203.70M | 207.98M | 207.10M | 204.74M | 205.66M | 227.25M | 225.81M | 226.33M | 228.54M | 227.97M | 229.62M | 226.46M | 232.06M | 229.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.75M | 311.16M | 299.70M | 299.87M | 311.08M | 311.73M | 327.97M | 319.43M | 332.94M | 331.28M | 331.63M | 459.05M | 451.62M | 345.75M | 351.89M | 342.34M | 355.96M | 359.75M | 393.27M | 375.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.76M | 164.23M | 151.94M | 154.06M | 153.20M | 153.89M | 156.46M | 162.67M | 157.91M | 158.66M | 157.50M | 179.39M | 179.67M | 179.71M | 179.70M | 180.09M | 180.50M | 180.92M | 181.36M | 181.82M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.06M | 100.08M | 98.56M | 106.90M | 105.54M | 101.76M | 106.40M | 116.15M | 137.06M | 141.14M | 147.33M | 146.15M | 153.58M | 155.41M | 253.31M | 271.74M | 289.62M | 295.43M | 282.49M | 286.88M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.06M | 100.08M | 98.56M | 106.90M | 105.54M | 101.76M | 106.40M | 116.15M | 137.06M | 141.14M | 147.33M | 146.15M | 153.58M | 155.41M | 253.31M | 271.74M | 289.62M | 296.69M | 283.75M | 285.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.81M | 411.24M | 398.27M | 406.77M | 416.61M | 413.49M | 434.37M | 435.58M | 469.99M | 472.42M | 478.96M | 605.20M | 605.20M | 501.16M | 605.20M | 614.09M | 645.58M | 655.17M | 675.76M | 662.35M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.60M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.37M | -309.19M | -46.93M | -46.74M | -50.15M | -300.59M | -49.06M | -296.45M | -46.27M | -272.82M | -45.23M | -46.63M | -268.15M | -271.15M | -168.43M | -37.45M | -32.55M | -148.92M | -32.68M | -157.10M |