|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.15M | 73.46M | 75.54M | 84.33M | 78.18M | 79.43M | 79.91M | 88.56M | 93.28M | 98.52M | 94.63M | 83.97M | 83.02M | 84.13M | 81.08M | 79.27M | 83.89M | 90.38M | 86.25M | 87.37M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.15M | 73.46M | 75.54M | 84.33M | 78.18M | 79.43M | 79.91M | 88.56M | 93.28M | 98.52M | 95.63M | 83.97M | 83.02M | 84.13M | 81.08M | 79.27M | 83.89M | 90.38M | 86.25M | 87.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.88M | 51.82M | 53.71M | 58.27M | 59.06M | 58.67M | 55.15M | 60.07M | 59.35M | 60.55M | 57.24M | 56.44M | 52.18M | 49.93M | 52.82M | 51.20M | 50.24M | 51.98M | 59.61M | 56.35M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 4.66M | 6.11M | 3.57M | 3.42M | 2.42M | 3.62M | 3.99M | 4.22M | 4.17M | 3.45M | 2.99M | 4.61M | 4.44M | 5.00M | 3.33M | 3.47M | 3.08M | 2.56M | 3.59M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.43M | 56.47M | 59.82M | 61.84M | 62.47M | 61.09M | 58.77M | 64.06M | 63.57M | 64.72M | 60.69M | 59.43M | 56.80M | 54.37M | 57.83M | 54.53M | 53.71M | 55.07M | 62.17M | 59.94M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | 25.86M | 26.07M | 25.46M | 26.78M | 29.48M | 31.04M | 31.85M | 32.98M | 33.74M | 34.95M | 33.97M | 35.36M | 35.80M | 34.03M | 33.01M | 32.41M | 32.28M | 32.54M | 32.76M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.99M | 27.56M | 27.14M | 23.85M | 27.72M | 28.13M | 27.90M | 26.40M | 29.45M | 30.07M | 28.37M | 26.59M | 27.64M | 28.55M | 28.27M | 27.19M | 29.44M | 30.73M | 28.90M | 25.79M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | 24.06M | 25.28M | 27.11M | 24.90M | 26.73M | 26.38M | 26.41M | 25.00M | 25.61M | 27.09M | 27.57M | 26.66M | 25.75M | 26.00M | 23.96M | 22.08M | 23.32M | 24.52M | 24.27M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.30M | 77.48M | 78.49M | 76.43M | 79.40M | 84.34M | 85.32M | 84.66M | 87.43M | 89.42M | 90.41M | 88.14M | 89.67M | 90.10M | 88.30M | 84.16M | 83.94M | 86.33M | 85.96M | 82.82M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.29M | 15.70M | 19.46M | 15.92M | 18.22M | 15.23M | 16.16M | 18.52M | 17.35M | 15.90M | 16.45M | 14.52M | 16.10M | 17.01M | 20.14M | 17.09M | 18.13M | 18.95M | 20.51M | 20.43M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.62M | 218.45M | 227.21M | 234.94M | 234.86M | 237.67M | 236.54M | 251.81M | 257.41M | 264.39M | 259.73M | 243.06M | 240.96M | 241.16M | 242.34M | 236.95M | 241.43M | 252.87M | 252.34M | 246.96M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.61M | 68.12M | 68.62M | 68.78M | 68.62M | 68.34M | 69.77M | 71.61M | 72.02M | 71.46M | 71.38M | 72.95M | 72.54M | 72.41M | 73.76M | 68.12M | 77.69M | 78.57M | 78.53M | 78.74M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 3.81M | 3.93M | 7.75M | 5.87M | 8.30M | 6.36M | 10.07M | 10.47M | 10.66M | 10.87M | 11.38M | 11.74M | 10.80M | 10.76M | 11.25M | 2.10M | 2.33M | 3.47M | 4.16M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | | 2.41M | 2.39M | 2.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.06M | 76.56M | 76.31M | 81.22M | 79.90M | 81.95M | 82.48M | 87.13M | 86.99M | 87.13M | 86.71M | 90.64M | 88.53M | 87.18M | 86.79M | 79.50M | 78.00M | 77.34M | 76.57M | 76.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.18M | | 6.32M | | 6.52M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.17M | 45.73M | 45.56M | 45.83M | 45.97M | 45.87M | 45.46M | 45.54M | 45.57M | 45.70M | 45.58M | 45.73M | 45.55M | 45.49M | 45.61M | 46.82M | 46.93M | 47.38M | 47.27M | 47.37M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.52M | 54.47M | 53.33M | 52.44M | 51.62M | 50.43M | 49.08M | 48.22M | 47.30M | 46.48M | 45.49M | 44.63M | 43.60M | 42.64M | 41.81M | 41.81M | 40.91M | 40.19M | 39.16M | 30.58M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.69M | 100.21M | 98.89M | 98.27M | 97.59M | 96.30M | 94.54M | 93.76M | 92.86M | 92.18M | 91.07M | 90.37M | 89.16M | 88.13M | 87.42M | 88.63M | 87.84M | 87.57M | 86.43M | 77.95M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.59M | 19.63M | 20.11M | 19.70M | 18.59M | 16.68M | 15.89M | 19.71M | 19.31M | 19.62M | 19.35M | | 20.62M | 20.23M | 20.74M | 21.54M | 22.90M | 24.66M | 24.22M | 24.36M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.98M | 221.85M | 222.71M | 226.95M | 222.96M | 220.71M | 217.65M | 224.94M | 223.36M | 222.59M | 224.57M | 228.50M | 225.24M | 221.63M | 220.19M | 213.99M | 212.41M | 212.68M | 209.98M | 208.93M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.60M | 440.30M | 449.92M | 461.89M | 457.82M | 458.38M | 454.20M | 476.74M | 480.77M | 486.98M | 484.31M | 471.57M | 466.20M | 462.79M | 462.53M | 450.94M | 453.84M | 465.55M | 462.32M | 455.89M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31M | 11.06M | 13.10M | 14.88M | 12.20M | 13.17M | 10.23M | 13.79M | 11.18M | 12.41M | 11.88M | 11.70M | 10.79M | 11.28M | 9.99M | 9.89M | 9.76M | 10.34M | 10.79M | 10.53M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31M | 11.06M | 13.10M | 14.88M | 12.20M | 13.17M | 10.23M | 13.79M | 11.18M | 12.41M | 11.88M | 11.70M | 10.79M | 11.28M | 9.99M | 9.89M | 9.76M | 10.34M | 10.79M | 10.53M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.21M | 16.82M | 19.29M | 23.77M | 20.87M | 17.87M | 20.66M | 20.31M | 22.36M | 22.66M | 18.17M | 18.97M | 19.17M | 17.65M | 21.99M | 0.86M | 18.22M | 3.75M | 0.79M | 19.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.73M | | 23.48M | 1.47M | 20.83M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.89M | 31.91M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 4.45M | 4.42M | 4.61M | 4.55M | 4.34M | 4.12M | 4.21M | 4.11M | 4.07M | 3.81M | 4.00M | 4.09M | 4.09M | 4.05M | 4.00M | 4.11M | 4.32M | 4.21M | 4.35M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 0.97M | 0.68M | 3.77M | 1.21M | 0.48M | 0.82M | 4.06M | 1.00M | 2.74M | 1.77M | 4.52M | 3.71M | 3.70M | 1.15M | 0.88M | 0.07M | 0.25M | 2.60M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.40M | 51.43M | 55.35M | 64.63M | 58.62M | 59.43M | 57.69M | 64.34M | 60.36M | 61.24M | 59.71M | 61.62M | 91.46M | 90.18M | 55.00M | 53.04M | 53.51M | 58.11M | 61.50M | 55.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.65M | 60.67M | 60.69M | 60.71M | 60.74M | 60.76M | 60.78M | 60.80M | 60.80M | 60.80M | 53.83M | 31.86M | | | 31.38M | 31.44M | 31.48M | 31.53M | 20.55M | 20.58M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.97M | 15.84M | 15.27M | 12.25M | 11.62M | 10.84M | 10.26M | 7.78M | 7.92M | 7.03M | 7.03M | 7.28M | 7.00M | 6.88M | 7.05M | 6.70M | 6.79M | 6.71M | 6.73M | 6.22M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.01M | -0.01M | -0.06M | 0.03M | 0.11M | 0.06M | -0.03M | -0.03M | 0.06M | 0.05M | 0.08M | -0.01M | 0.02M | 0.04M | -0.11M | 0.03M | 0.04M | 0.05M | -0.14M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 8.35M | 8.52M | 13.84M | 5.76M | 6.10M | 4.58M | 14.27M | 3.93M | 4.06M | 4.10M | 3.49M | 3.48M | 3.51M | 3.65M | 3.78M | 3.81M | 3.87M | 2.55M | 3.83M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.87M | 26.79M | 24.46M | 25.14M | 23.96M | 21.75M | 24.54M | 20.04M | 23.93M | 18.99M | 26.40M | 22.62M | 22.35M | 25.39M | 20.64M | 19.93M | 23.25M | 23.53M | 23.28M | 23.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.92M | 15.75M | 15.96M | 16.26M | 15.28M | 14.16M | 13.96M | 13.05M | 13.04M | 13.20M | 12.90M | 14.77M | 14.05M | 13.89M | 14.14M | 14.19M | 14.10M | 14.88M | 14.12M | 14.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.06M | 158.63M | 164.29M | 168.58M | 160.70M | 158.87M | 153.74M | 157.17M | 152.83M | 152.11M | 147.25M | 126.87M | 124.28M | 121.87M | 117.72M | 114.88M | 114.73M | 119.42M | 110.40M | 105.46M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.98M | 174.38M | 180.26M | 184.85M | 175.98M | 173.03M | 167.70M | 170.22M | 165.88M | 165.31M | 160.15M | 141.64M | 138.33M | 135.75M | 131.87M | 129.07M | 128.83M | 134.30M | 124.52M | 119.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.65M | 60.67M | 60.69M | 60.71M | 60.74M | 60.76M | 60.78M | 60.80M | 60.80M | 60.80M | 53.83M | 31.86M | 31.89M | 31.91M | 31.38M | 31.44M | 31.48M | 31.53M | 20.55M | 20.58M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.62M | 265.92M | 269.67M | 277.04M | 281.84M | 285.35M | 286.50M | 306.52M | 314.89M | 321.67M | 324.16M | 329.93M | 327.87M | 327.03M | 330.66M | 321.86M | 325.01M | 331.25M | 337.80M | 336.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.62M | 265.92M | 269.67M | 277.04M | 281.84M | 285.35M | 286.50M | 306.52M | 314.89M | 321.67M | 324.16M | 329.93M | 327.87M | 327.03M | 330.66M | 321.97M | 325.01M | 331.25M | 337.80M | 336.37M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.60M | 440.30M | 449.92M | 461.89M | 457.82M | 458.38M | 454.20M | 476.74M | 480.77M | 486.98M | 484.31M | 471.57M | 466.20M | 462.79M | 462.53M | 450.94M | 453.84M | 465.55M | 462.32M | 455.89M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | 0.03M | 204.00 | | 0.01M | 0.02M | 202.00 | 0.08M | 0.10M | 0.06M | 232.00 | | | 1.14M | 1.14M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.26M | 108.96M | 114.33M | -35.01M | -36.72M | -44.58M | -52.99M | -40.90M | -39.40M | -41.08M | -44.73M | -38.87M | -43.76M | 192.56M | 191.21M | 191.98M | -45.22M | 191.28M | 199.14M | -41.37M |