|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | 2.33M | 0.85M | 0.77M | 0.05M | 1.51M | 12.73M | | 2.10M | 1.74M | 1.10M | 1.07M | 0.94M | 1.38M | 7.72M | 1.20M | 1.04M | 1.20M | 0.46M | 0.94M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | 2.33M | 0.85M | 0.77M | 0.05M | 1.51M | 12.73M | | 2.10M | 1.74M | 1.10M | 1.07M | 0.94M | 1.38M | 7.72M | 1.20M | 1.04M | 1.20M | 0.46M | 0.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.61M | 16.13M | 13.80M | 18.90M | 21.16M | 16.92M | 17.02M | 25.84M | 28.80M | 41.25M | 19.23M | 14.60M | 14.17M | 13.36M | 13.45M | 11.17M | 15.44M | 14.41M | 15.84M | 15.99M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 1.49M | 1.14M | 3.17M | 3.33M | 3.49M | 1.96M | 1.91M | 6.73M | 11.22M | 7.05M | 0.66M | 1.69M | 2.90M | 2.53M | 2.57M | 1.59M | 4.08M | 2.56M | 2.57M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.28M | 17.62M | 14.94M | 22.07M | 24.49M | 20.41M | 18.97M | 27.75M | 35.52M | 52.47M | 26.28M | 15.26M | 15.86M | 16.26M | 15.99M | 13.73M | 17.03M | 18.48M | 18.40M | 18.57M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.46M | 27.44M | 36.36M | 39.07M | 34.93M | 36.40M | 44.26M | 48.54M | 48.55M | 42.30M | 39.64M | 39.63M | 38.80M | 40.38M | 42.11M | 51.93M | 51.43M | 48.30M | 44.29M | 44.83M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 2.22M | 2.66M | 2.48M | 2.06M | 3.86M | 3.29M | 3.16M | 3.14M | 3.45M | 3.50M | 2.83M | 2.39M | 2.28M | 2.37M | 2.77M | 2.07M | 2.53M | 2.50M | 2.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.59M | 47.56M | 52.33M | 64.39M | 61.53M | 59.67M | 79.26M | 81.19M | 91.55M | 99.75M | 69.75M | 58.28M | 59.15M | 62.07M | 66.87M | 68.15M | 78.30M | 68.56M | 64.27M | 64.59M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | | 1.94M | | | | 1.52M | | | | 1.00M | | | | 0.84M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.19M | 44.24M | 43.66M | 44.55M | 44.45M | 45.50M | 45.32M | 45.27M | 46.79M | 46.89M | 47.12M | 47.14M | 46.27M | 46.58M | 45.57M | 45.02M | 40.63M | 39.90M | 39.46M | 40.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25M | 3.64M | 3.45M | 25.25M | 3.09M | 2.90M | 2.73M | 25.25M | 2.40M | 2.23M | 25.25M | 1.90M | 25.25M | 1.57M | 25.08M | 1.24M | 25.08M | 0.91M | 0.74M | 0.62M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25M | 3.64M | 3.45M | 25.25M | 3.09M | 2.90M | 2.73M | 25.25M | 2.40M | 2.23M | 25.25M | 1.90M | 25.25M | 1.57M | 25.08M | 1.24M | 25.08M | 0.91M | 0.74M | 0.62M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.58M | 0.58M | 0.66M | 0.65M | 1.12M | 0.84M | 0.83M | 0.75M | 0.65M | 0.63M | 0.59M | 0.64M | 0.61M | 0.61M | 0.56M | 0.52M | 0.48M | 0.44M | 0.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.43M | 66.92M | 65.72M | 66.06M | 65.33M | 66.39M | 65.28M | 67.77M | 65.42M | 64.85M | 65.41M | 64.79M | 63.38M | 63.06M | 61.42M | 61.17M | 52.21M | 51.09M | 52.54M | 53.38M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.02M | 114.48M | 118.05M | 130.46M | 126.87M | 126.06M | 144.54M | 148.96M | 156.97M | 164.60M | 135.16M | 123.07M | 122.53M | 125.12M | 128.29M | 129.32M | 130.51M | 119.65M | 116.81M | 117.97M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 13.77M | 16.46M | 26.94M | 26.11M | 21.44M | 26.25M | 25.79M | 28.42M | 25.27M | 20.73M | 16.30M | 15.95M | 17.35M | 16.08M | 22.97M | 20.02M | 17.62M | 17.36M | 17.61M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 13.77M | 16.46M | 26.94M | 26.11M | 21.44M | 26.25M | 25.79M | 28.42M | 25.27M | 20.73M | 16.30M | 15.95M | 17.35M | 16.08M | 22.97M | 20.02M | 17.62M | 17.36M | 17.61M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 4.04M | 2.99M | 3.40M | 4.31M | 4.90M | 3.11M | 5.16M | 5.68M | 4.40M | 5.05M | 6.41M | 3.15M | 2.55M | 2.97M | 3.89M | 2.91M | 2.13M | 2.18M | 3.83M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.55M | | 0.19M | 0.38M | 0.55M | 0.03M | 0.04M | 0.03M | 0.61M | 0.02M | 0.20M | 0.05M | 0.60M | 0.01M | 0.24M | 0.37M | 0.52M | 0.04M | 0.22M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | 7.33M | 6.65M | 16.11M | 19.35M | 15.63M | 1.17M | 19.75M | 14.70M | 19.76M | 5.90M | 1.43M | 12.01M | 13.64M | 1.45M | 7.07M | 19.10M | 4.95M | 5.04M | 5.95M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.53M | 1.89M | 2.06M | 1.80M | 2.17M | 1.97M | 2.01M | -3.49M | 1.74M | 1.66M | 1.85M | 1.91M | 1.99M | 2.06M | 2.12M | 2.26M | 2.23M | 2.19M | 2.31M | 1.82M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | 0.00M | 0.02M | 0.01M | 0.04M | 0.03M | 0.05M | 0.07M | 0.10M | 0.25M | 0.11M | 0.08M | 0.00M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 34.56M | 42.68M | 56.65M | 55.86M | 48.88M | 70.18M | 74.28M | 80.90M | 84.44M | 53.61M | 39.65M | 39.17M | 41.42M | 43.56M | 45.11M | 51.31M | 34.77M | 31.68M | 33.62M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 2.76M | 2.48M | 3.71M | 2.94M | 2.88M | 4.23M | 3.98M | 3.53M | 3.63M | 3.37M | 3.73M | 3.48M | 4.13M | 3.78M | 3.42M | 3.09M | 2.76M | 2.48M | 2.21M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.18M | 0.17M | 0.69M | 8.49M | 7.14M | 6.86M | 7.20M | 26.32M | 6.25M | 7.69M | 17.96M | 5.58M | 7.74M | 7.38M | 7.01M | 5.38M | 5.09M | 4.81M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.04M | 21.62M | 18.41M | 19.75M | 17.51M | 20.06M | 16.70M | 20.27M | 17.65M | 19.21M | 15.89M | 17.29M | 14.87M | 16.39M | 13.80M | 14.09M | 10.15M | 9.86M | 11.25M | 13.34M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.92M | 0.17M | 0.18M | 0.20M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.12M | 22.77M | 21.23M | 22.01M | 21.34M | 28.57M | 28.09M | 27.16M | 26.67M | 25.79M | 25.52M | 25.38M | 24.32M | 24.06M | 25.33M | 24.90M | 20.25M | 17.99M | 18.83M | 18.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.02M | 114.48M | 118.05M | 130.46M | 126.87M | 126.06M | 144.54M | 148.96M | 156.97M | 164.60M | 135.16M | 123.07M | 122.53M | 125.12M | 128.29M | 129.32M | 130.51M | 119.65M | 116.81M | 117.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 7.56M | 6.83M | 16.27M | 20.04M | 24.12M | 8.31M | 26.61M | 21.90M | 46.09M | 12.15M | 9.12M | 29.97M | 19.22M | 9.20M | 14.45M | 26.11M | 10.33M | 10.13M | 10.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.80M | 57.15M | 54.13M | 51.79M | 49.68M | 48.61M | 46.27M | 47.52M | 49.40M | 54.36M | 56.02M | 58.04M | 59.05M | 59.64M | 59.40M | 59.31M | 58.95M | 66.89M | 66.29M | 66.18M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.02M | 114.48M | 118.05M | 130.46M | 126.87M | 126.06M | 144.54M | 148.96M | 156.97M | 164.60M | 135.16M | 123.07M | 122.53M | 125.12M | 128.29M | 129.32M | 130.51M | 119.65M | 116.81M | 117.97M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.93M | 0.27M | 0.27M | 0.83M | 0.81M | 0.82M | 0.82M | 0.79M | 0.79M | -0.27M | 0.69M | 0.86M | 0.86M | -0.27M | 0.69M | 0.90M | 0.79M | 0.27M | 0.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -333.22M | -335.33M | -339.42M | -341.82M | -344.52M | -346.30M | -349.15M | -348.38M | -346.96M | -342.57M | -341.50M | -339.99M | -339.50M | -339.43M | -340.35M | -340.71M | -341.70M | -334.24M | -335.10M | -335.60M |