|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.33M | 34.40M | 24.82M | 17.77M | 13.33M | 44.29M | 28.03M | 18.43M | 15.52M | 68.59M | 33.03M | 23.16M | 19.77M | 56.06M | 28.17M | 13.00M | 12.28M | 46.82M | 13.80M | 13.59M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.06M | 0.12M | 0.09M | 0.10M | 0.10M | 0.07M | 0.04M | 0.06M | 0.03M | 0.02M | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | 34.45M | 24.88M | 17.89M | 13.41M | 44.38M | 28.13M | 18.50M | 15.56M | 68.65M | 33.06M | 23.18M | 19.77M | 56.06M | 28.17M | 13.00M | 12.28M | 46.82M | 13.80M | 13.59M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88M | 42.39M | 40.48M | 47.37M | 66.30M | 61.23M | 57.47M | 67.41M | 85.64M | 71.85M | 58.93M | 58.37M | 71.33M | 58.57M | 48.95M | 55.65M | 74.03M | 59.87M | 53.09M | 56.73M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.15M | 1.84M | 2.08M | 2.16M | 2.07M | 1.67M | 2.08M | 2.73M | 2.29M | 1.99M | 2.21M | 3.97M | 2.92M | 3.48M | 2.60M | 3.23M | 2.59M | 2.99M | 10.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.99M | 79.76M | 69.06M | 68.85M | 82.54M | 109.97M | 89.55M | 89.07M | 104.84M | 144.33M | 98.83M | 89.03M | 95.79M | 125.33M | 119.45M | 102.17M | 94.28M | 111.89M | 96.80M | 98.73M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.26M | 51.26M | 51.31M | 51.33M | 51.38M | 51.46M | 51.46M | 51.31M | 51.39M | 51.44M | 51.50M | 51.58M | 51.58M | 51.90M | 51.95M | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.73M | 0.73M | 0.65M | 0.65M | 0.65M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.70M | 0.70M | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.10M | 35.75M | 35.95M | 35.33M | 34.83M | 34.91M | 34.65M | 34.56M | 34.67M | 35.34M | 34.94M | 34.57M | 34.07M | 34.98M | 35.62M | 36.43M | 36.48M | 36.12M | 35.45M | 34.58M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.88M | 10.84M | 10.36M | 0.40M | 0.77M | 0.49M | 0.16M | 7.80M | 8.25M | 7.10M | 7.03M | 6.63M | 6.71M | 6.68M | 6.55M | 5.82M | 5.86M | 5.85M | 5.95M | 5.44M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 7.97M | 8.03M | 8.00M | 8.38M | 8.05M | 8.24M | 8.58M | 8.85M | 9.28M | 9.07M | 9.71M | 9.63M | 11.37M | 11.64M | 11.93M | 12.77M | 11.77M | 11.69M | 5.02M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.68M | 70.16M | 69.03M | 57.60M | 56.87M | 55.56M | 54.17M | 61.06M | 61.09M | 60.01M | 58.20M | 57.42M | 56.68M | 91.02M | 90.69M | 89.77M | 89.50M | 86.76M | 84.74M | 75.45M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.67M | 149.92M | 138.09M | 126.44M | 139.41M | 165.53M | 143.72M | 150.13M | 165.93M | 204.34M | 157.04M | 146.44M | 152.47M | 216.35M | 210.15M | 191.95M | 183.78M | 198.64M | 181.54M | 174.18M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 18.82M | 15.79M | 19.79M | 19.44M | 27.29M | 18.93M | 19.45M | 23.63M | 27.85M | 14.35M | 12.95M | 19.20M | 26.09M | 15.38M | 11.59M | 15.71M | 17.07M | 5.71M | 7.39M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 18.82M | 15.79M | 19.79M | 19.44M | 27.29M | 18.93M | 19.45M | 23.63M | 27.85M | 14.35M | 12.95M | 19.20M | 26.09M | 15.38M | 11.59M | 15.71M | 17.07M | 5.71M | 7.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 5.50M | 5.55M | 5.60M | 5.05M | 6.87M | 9.08M | 9.55M | 9.42M | 10.98M | 11.10M | 10.88M | 5.63M | 11.57M | 12.44M | 11.06M | 5.20M | 6.86M | 6.07M | 11.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 9.15M | 6.98M | 5.83M | 6.05M | 10.06M | 7.77M | 7.08M | 7.87M | 11.26M | 7.34M | 8.57M | 10.36M | 12.52M | 11.14M | 9.69M | 7.46M | 8.75M | 5.88M | 6.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 5.53M | 0.50M | 0.34M | 18.91M | 22.74M | 2.46M | 7.36M | 20.36M | 32.26M | 0.24M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 4.68M | 4.69M | 4.73M | 4.77M | 4.91M | 4.99M | 5.08M | 5.27M | 5.39M | 5.46M | 5.74M | 6.22M | 1.43M | 0.86M | 1.67M | 2.56M | 4.79M | 6.39M | 6.49M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.13M | 0.14M | | 3.65M | 1.46M | | | 0.01M | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.64M | 43.67M | 33.51M | 36.28M | 54.22M | 71.86M | 43.22M | 48.52M | 66.55M | 91.06M | 41.63M | 38.53M | 41.66M | 55.51M | 41.54M | 34.27M | 31.19M | 37.74M | 24.31M | 31.98M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.79M | 14.74M | 12.55M | 14.17M | 14.56M | 14.50M | 14.44M | 14.38M | 14.32M | 14.26M | 7.95M | 4.14M | 6.77M | 4.01M | 3.94M | 3.88M | 3.81M | 3.75M | 3.68M | 3.61M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.52M | 19.00M | 18.65M | 15.43M | 15.33M | 15.24M | 11.78M | 10.68M | 10.80M | 10.83M | 9.33M | 9.43M | 9.48M | 9.54M | 9.35M | 6.75M | 6.25M | 6.32M | 6.39M | 0.84M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.57M | 13.43M | 12.40M | 11.44M | 10.30M | 9.24M | 8.03M | 6.80M | 5.65M | 4.32M | 2.93M | 1.83M | 0.92M | 37.20M | 37.38M | 36.01M | 37.19M | 37.89M | 31.47M | 36.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 0.69M | 1.12M | 0.20M | 1.53M | 1.44M | 0.77M | 1.30M | 0.56M | 0.64M | 0.75M | 0.56M | 1.24M | 0.23M | 0.78M | 0.90M | 0.81M | 1.28M | 0.84M | 0.85M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.17M | 49.29M | 45.48M | 42.72M | 42.44M | 41.16M | 36.47M | 33.54M | 32.67M | 30.98M | 21.62M | 16.73M | 19.18M | 53.03M | 52.74M | 48.41M | 46.99M | 45.53M | 43.59M | 36.27M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.81M | 92.97M | 78.98M | 79.00M | 96.66M | 113.02M | 79.69M | 82.06M | 99.21M | 122.04M | 63.25M | 55.27M | 60.84M | 108.54M | 94.29M | 82.68M | 78.18M | 83.27M | 67.90M | 68.25M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.79M | 20.26M | 13.05M | 14.51M | 33.47M | 37.24M | 16.90M | 21.74M | 34.69M | 46.52M | 8.19M | 4.38M | 7.02M | 4.26M | 4.20M | 4.14M | 4.07M | 4.01M | 3.94M | 3.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.86M | 56.96M | 59.10M | 47.45M | 42.75M | 52.51M | 64.03M | 68.06M | 66.72M | 82.30M | 93.79M | 91.18M | 91.64M | 107.81M | 115.86M | 109.27M | 105.60M | 115.38M | 113.64M | 105.93M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.86M | 56.96M | 59.10M | 47.45M | 42.75M | 52.51M | 64.03M | 68.06M | 66.72M | 82.30M | 93.79M | 91.18M | 91.64M | 107.81M | 115.86M | 109.27M | 105.60M | 115.38M | 113.64M | 105.93M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.67M | 149.92M | 138.09M | 126.44M | 139.41M | 165.53M | 143.72M | 150.13M | 165.93M | 204.34M | 157.04M | 146.44M | 152.47M | 216.35M | 210.15M | 191.95M | 183.78M | 198.64M | 181.54M | 174.18M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.95M | -52.19M | -10.43M | -6.03M | -72.26M | -5.76M | -54.71M | -2.36M | -52.07M | -36.54M | -26.38M | -29.05M | -1.34M | -10.73M | -2.73M | 0.42M | -8.53M | 0.29M | -0.46M | -0.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | 0.19M | | | | 0.16M | 0.14M | 0.14M | | 0.34M | 0.35M | | | 0.35M |