|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.68M | 116.31M | 105.09M | 125.90M | 119.92M | 134.83M | 119.25M | 124.49M | 124.62M | 140.91M | 134.77M | 133.35M | 113.94M | 117.26M | 117.18M | 133.93M | 115.36M | 110.70M | 117.69M | 160.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.68M | 116.31M | 105.09M | 125.90M | 119.92M | 134.83M | 119.25M | 124.49M | 124.62M | 140.91M | 134.77M | 133.35M | 113.94M | 117.26M | 117.18M | 133.93M | 115.36M | 110.70M | 117.69M | 160.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.63M | | | 30.80M | 31.48M | 32.21M | 32.96M | 34.06M | | 34.50M | 36.36M | 37.08M | | 38.58M | 39.31M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | 11.86M | 16.50M | 27.95M | 28.26M | 12.24M | 16.98M | 5.05M | 8.61M | 12.47M | 17.32M | 5.86M | 10.02M | 16.07M | 21.63M | 5.81M | 9.95M | 14.14M | 19.60M | 6.13M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.87M | | | 39.41M | 43.95M | 49.53M | 38.82M | 44.09M | | 56.13M | 42.17M | 47.02M | | 58.18M | 45.44M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.97M | 42.63M | 46.02M | 44.25M | 46.43M | 44.19M | 48.55M | 48.39M | 45.86M | 44.52M | 47.49M | 45.70M | 47.16M | 46.74M | 48.81M | 49.90M | 51.18M | 51.42M | 54.15M | 45.18M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M | 20.40M | 21.89M | 20.51M | 17.08M | 17.45M | 18.13M | 18.66M | 16.96M | 17.31M | 17.68M | 17.91M | 17.52M | 17.38M | 17.68M | 20.50M | 18.42M | 19.22M | 19.12M | 23.08M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.38M | 196.32M | 222.41M | 232.20M | 225.06M | 237.97M | 203.33M | 197.78M | 226.90M | 246.69M | 249.47M | 236.42M | 189.10M | 199.70M | 205.68M | 210.27M | 195.03M | 205.11M | 212.91M | 234.61M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.65M | 256.15M | 261.31M | 269.17M | 267.91M | 265.33M | 267.84M | 274.88M | 276.09M | 277.31M | 281.61M | 292.83M | 306.30M | 303.22M | 309.28M | 316.41M | 331.54M | 322.89M | 320.55M | 321.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.48M | 1.97M | 33.00M | 33.00M | 33.00M | 7.16M | 8.44M | 10.48M | 11.36M | 13.15M | 14.97M | 16.98M | 17.93M | 19.92M | 20.30M | 20.30M | 21.31M | 21.70M | 21.72M | 21.53M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M | 24.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.40M | 32.61M | 36.37M | 33.89M | 41.29M | 34.34M | 38.65M | 37.20M | 37.19M | 36.43M | 40.41M | 38.64M | 40.19M | 38.91M | 39.07M | 34.82M | 33.76M | 34.12M | 33.44M | 38.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 696.70M | 692.69M | 665.61M | 665.11M | 688.72M | 686.48M | 748.04M | 750.83M | 717.85M | 721.02M | 727.25M | 734.00M | 781.10M | 781.96M | 784.67M | 791.86M | 800.55M | 798.60M | 791.37M | 792.64M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 890.08M | 889.00M | 888.03M | 897.31M | 913.78M | 924.45M | 951.37M | 948.60M | 944.75M | 967.71M | 976.72M | 970.42M | 970.20M | 981.66M | 990.35M | 1,002.12M | 995.57M | 1,003.71M | 1,004.28M | 1,027.25M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.70M | 25.10M | 23.44M | 22.52M | 72.59M | 24.27M | 80.59M | 25.40M | 28.79M | 31.44M | 34.96M | 32.46M | 30.69M | 28.43M | 33.41M | 34.49M | 37.36M | 33.18M | 34.14M | 36.61M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.63M | 0.63M | 0.71M | 0.68M | 1.13M | 1.19M | 1.19M | 0.74M | 0.74M | 0.75M | 0.75M | 0.75M | 0.75M | 0.76M | 0.54M | 0.56M | 0.54M | 0.55M | 0.65M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.23M | 25.73M | 24.07M | 23.23M | 73.27M | 25.40M | 81.78M | 26.59M | 29.53M | 32.18M | 35.71M | 33.21M | 31.44M | 29.18M | 34.17M | 35.03M | 37.92M | 33.72M | 34.69M | 37.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.15M | 25.04M | 23.27M | 24.20M | 26.09M | 27.22M | 26.52M | 26.51M | 28.30M | 29.85M | 28.43M | 27.26M | 29.60M | 32.49M | 31.82M | 30.35M | 31.68M | 32.00M | 30.27M | 30.02M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.98M | 6.98M | 6.98M | 7.47M | 7.47M | 7.47M | 8.89M | 9.37M | 9.37M | 9.37M | 9.37M | 9.37M | 9.37M | 9.48M | 9.54M | 9.54M | 9.59M | 9.37M | 9.37M | 9.37M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.20M | 0.53M | 0.55M | 0.56M | 20.86M | 20.35M | 0.61M | 20.62M | 20.28M | 0.67M | 20.94M | 21.45M | 21.27M | 0.88M | 21.41M | 21.31M | 1.01M | 21.59M | 1.06M | 21.74M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.57M | 0.32M | 0.39M | 0.10M | 4.38M | 0.33M | 0.48M | 9.48M | 6.88M | 0.26M | 0.10M | | 3.24M | 0.36M | 2.02M | 0.30M | 2.58M | 1.40M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.69M | 152.29M | 154.06M | 157.03M | 152.72M | 158.17M | 172.27M | 163.48M | 163.80M | 178.97M | 183.20M | 176.36M | 172.79M | 174.22M | 181.89M | 185.44M | 183.88M | 181.27M | 181.39M | 191.47M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.52M | 22.32M | 22.13M | 21.93M | 21.72M | 21.51M | 21.30M | 21.08M | 20.85M | 20.62M | 20.39M | 20.12M | 19.83M | 19.52M | 19.21M | 18.89M | 18.57M | 18.24M | 17.91M | 17.57M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 2.79M | 2.72M | 2.59M | 68.17M | 1.96M | 72.80M | 77.16M | 1.81M | 72.43M | 70.04M | 1.44M | 65.26M | 0.91M | 60.32M | 53.11M | 0.51M | 48.62M | 0.27M | 49.51M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 10.18M | 10.24M | 10.30M | 6.52M | 4.57M | 4.65M | 4.74M | 4.82M | 4.89M | 5.00M | 5.12M | 5.23M | 5.11M | 5.23M | 2.92M | 3.03M | 3.28M | 3.10M | 3.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.88M | 278.13M | 271.50M | 265.21M | 283.58M | 284.30M | 278.38M | 272.30M | 266.92M | 266.68M | 262.22M | 255.98M | 254.89M | 256.09M | 249.99M | 253.58M | 245.20M | 241.22M | 235.29M | 229.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.55M | 14.98M | 15.37M | 14.95M | 17.01M | 15.57M | 16.91M | 16.55M | 15.99M | 12.26M | 15.06M | 14.61M | 14.96M | 15.48M | 15.47M | 15.55M | 13.96M | 18.71M | 18.94M | 19.64M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.26M | 532.55M | 525.69M | 527.11M | 535.20M | 536.77M | 551.24M | 540.46M | 533.01M | 545.28M | 542.42M | 526.67M | 519.03M | 518.62M | 517.42M | 514.61M | 501.93M | 493.04M | 484.25M | 490.93M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.81M | 547.53M | 541.05M | 542.05M | 552.20M | 552.34M | 568.15M | 557.02M | 549.00M | 557.54M | 557.48M | 541.27M | 534.00M | 534.11M | 532.88M | 530.15M | 515.89M | 511.75M | 503.19M | 510.58M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 9.77M | 9.70M | 10.06M | 75.64M | 9.43M | 81.69M | 86.53M | 11.18M | 81.80M | 79.41M | 10.81M | 74.63M | 10.39M | 69.86M | 62.65M | 10.11M | 57.99M | 9.64M | 58.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.27M | 341.47M | 346.97M | 355.26M | 361.57M | 372.11M | 383.21M | 391.58M | 395.75M | 410.17M | 419.25M | 429.14M | 436.21M | 447.56M | 457.46M | 471.97M | 479.68M | 491.96M | 501.09M | 516.67M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.27M | 341.47M | 346.97M | 355.26M | 361.57M | 372.11M | 383.21M | 391.58M | 395.75M | 410.17M | 419.25M | 429.14M | 436.21M | 447.56M | 457.46M | 471.97M | 479.68M | 491.96M | 501.09M | 516.67M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 890.08M | 889.00M | 888.03M | 897.31M | 913.78M | 924.45M | 951.37M | 948.60M | 944.75M | 967.71M | 976.72M | 970.42M | 970.20M | 981.66M | 990.35M | 1,002.12M | 995.57M | 1,003.71M | 1,004.28M | 1,027.25M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.73M | 0.73M | 0.73M | 0.75M | 0.03M | 0.75M | 0.75M | 0.16M | 0.91M | 0.03M | 0.97M | 0.98M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.40M | -9.06M | 297.25M | -7.34M | 297.62M | 306.97M | 8.80M | 7.50M | 6.96M | 8.13M | 8.84M | 362.86M | 368.52M | 380.62M | 6.12M | 403.66M | 411.50M | 4.45M | 432.37M | 446.91M |