|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | 51.40M | 58.60M | 59.29M | 38.40M | 45.93M | 44.86M | 48.16M | 38.70M | 31.98M | 27.53M | 18.71M | 38.71M | 42.57M | 46.49M | 34.92M | 27.81M | 16.05M | 9.73M | 11.06M | 5.86M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | 51.40M | 58.60M | 59.29M | 38.40M | 45.93M | 44.86M | 48.16M | 38.70M | 31.98M | 27.53M | 18.71M | 38.71M | 42.57M | 46.49M | 34.92M | 27.81M | 16.05M | 9.73M | 11.06M | 5.86M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | 80.64M | 70.58M | 70.46M | 64.51M | 79.54M | 84.35M | 89.32M | 96.71M | 85.46M | 53.80M | 58.80M | 51.16M | 48.82M | 49.46M | 43.81M | 35.62M | 36.80M | 42.72M | 40.27M | 49.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | 80.21M | 69.58M | 68.79M | 63.56M | 78.80M | 83.68M | 87.74M | 98.02M | 86.67M | 59.89M | 55.81M | 58.15M | 56.60M | 57.14M | 40.40M | 35.62M | 36.80M | 42.72M | 40.27M | 49.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | 160.85M | 140.16M | 139.24M | 128.07M | 158.34M | 168.03M | 177.06M | 194.73M | 172.13M | 113.69M | 114.61M | 109.31M | 105.42M | 106.60M | 84.21M | 71.25M | 73.59M | 85.44M | 80.55M | 99.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | 3.41M | 3.04M | 7.35M | 7.31M | 7.42M | 11.96M | 15.01M | 17.24M | 20.12M | 21.75M | 21.27M | 21.14M | 21.09M | 19.74M | 10.76M | 10.28M | 11.27M | 11.11M | 13.40M | 11.83M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | 30.07M | 30.62M | 31.99M | 38.52M | 45.39M | 44.89M | 50.05M | 60.21M | 71.02M | 71.30M | 70.83M | 64.31M | 60.94M | 55.98M | 60.66M | 54.70M | 48.05M | 45.11M | 43.04M | 42.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | 28.39M | 28.79M | 39.34M | 40.21M | 52.80M | 50.64M | 65.06M | 65.18M | 78.77M | 76.64M | 92.10M | 57.82M | 53.21M | 47.61M | 41.99M | 64.98M | 59.32M | 56.22M | 56.44M | 54.33M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | 3.74M | 4.41M | 12.17M | 5.13M | 5.25M | 5.82M | 11.86M | 9.59M | 9.37M | 8.54M | 4.46M | 7.05M | 5.95M | 6.21M | 11.67M | 5.82M | 8.94M | 6.64M | 3.51M | 3.56M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | 170.50M | 168.88M | 180.59M | 161.45M | 182.42M | 194.06M | 212.99M | 216.72M | 210.79M | 173.44M | 155.41M | 164.75M | 161.36M | 158.48M | 136.54M | 120.22M | 103.05M | 97.51M | 90.71M | 94.19M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | 8.51M | 10.30M | 10.49M | 10.73M | 10.93M | 11.05M | 11.27M | 11.52M | 11.38M | 11.37M | 12.88M | 13.74M | 14.98M | 5.11M | 4.43M | 4.75M | 4.36M | 4.00M | 3.45M | 3.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | 9.84M | 9.84M | 9.80M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | 4.37M | 5.00M | 5.87M | 10.36M | 6.85M | 9.55M | 8.44M | 8.80M | 10.48M | 8.05M | 7.67M | 12.22M | 6.93M | 12.88M | 11.99M | 12.54M | 13.23M | 13.86M | 14.38M | 14.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | 14.21M | 14.84M | 15.67M | 20.20M | 16.69M | 19.39M | 18.28M | 18.64M | 20.33M | 17.89M | 17.52M | 22.06M | 16.77M | 13.76M | 12.87M | 13.41M | 14.11M | 14.73M | 15.25M | 15.22M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | 7.16M | 7.96M | 7.60M | 8.98M | 8.90M | 9.59M | 12.78M | 14.30M | 16.11M | | | | | 8.40M | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 0.39M | 0.57M | 1.20M | 1.15M | 1.09M | 1.03M | 0.95M | 5.23M | 3.86M | 3.75M | 0.42M | 4.63M | | 10.38M | 13.64M | | 0.25M | 0.25M | 2.39M | 0.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 46.57M | 50.13M | 51.68M | 52.89M | 52.48M | 53.39M | 56.47M | 63.72M | 64.91M | 48.97M | 20.02M | 55.06M | 59.70M | 35.85M | 15.10M | 24.03M | 1.56M | 22.84M | 18.31M | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | 217.07M | 219.01M | 232.27M | 214.34M | 234.90M | 247.45M | 269.46M | 280.44M | 275.70M | 222.41M | 209.10M | 219.82M | 221.06M | 194.33M | 173.73M | 159.29M | 148.72M | 147.30M | 137.14M | 138.44M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | 30.09M | 24.88M | 28.24M | 16.54M | 28.10M | 28.17M | 31.28M | 29.54M | 30.07M | 24.85M | 19.12M | 15.78M | 16.99M | 19.62M | 16.49M | 13.00M | 11.69M | 14.81M | 17.85M | 20.75M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | 30.09M | 24.88M | 28.24M | 16.54M | 28.10M | 28.17M | 31.28M | 29.54M | 30.07M | 24.85M | 19.12M | 15.78M | 16.99M | 19.62M | 16.49M | 13.00M | 11.69M | 14.81M | 17.85M | 20.75M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | 11.32M | 13.46M | 16.60M | 6.88M | 29.13M | 27.31M | 7.39M | 6.99M | 43.17M | 35.57M | 4.99M | 34.99M | 4.30M | 35.82M | 1.27M | 34.78M | 3.97M | 35.25M | 2.81M | 3.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | 0.01M | 5.59M | 0.10M | 6.27M | 0.22M | 6.85M | 0.42M | 30.67M | 30.42M | 23.35M | 0.51M | 15.55M | 16.22M | 15.66M | 8.43M | 8.00M | 8.72M | 8.60M | 6.85M | 6.64M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | 12.16M | | 2.49M | 3.14M | 3.15M | 3.15M | 3.16M | 3.16M | 3.17M | 3.17M | 3.19M | 2.51M | 3.17M | 67.58M | 67.64M | 66.97M | 66.34M | 66.36M | 66.38M | 66.41M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.53M | | | | 1.23M | | | | 0.86M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.69M | | | | 0.24M | | | | 0.49M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | 11.30M | 12.60M | 12.20M | 12.60M | 14.10M | 16.40M | 8.91M | 8.76M | 8.31M | 8.79M | 8.77M | 8.51M | 8.26M | 8.97M | 8.62M | 7.82M | 8.36M | 9.64M | 9.17M | 8.95M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 86.11M | 70.02M | 82.14M | 64.81M | 79.61M | 80.19M | 87.22M | 117.28M | 120.99M | 101.07M | 95.48M | 81.58M | 84.83M | 151.54M | 135.91M | 133.55M | 131.65M | 137.68M | 137.35M | 141.91M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | 20.51M | 30.25M | 26.96M | 26.35M | 25.71M | 25.09M | 24.46M | 23.84M | 23.21M | 22.59M | 21.93M | 61.31M | 65.69M | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | 5.08M | 5.31M | 5.36M | 5.65M | 6.80M | 8.20M | 8.62M | 8.67M | 9.28M | 9.73M | 10.47M | 10.07M | 10.34M | 11.76M | 12.18M | 12.44M | 12.75M | 13.10M | 12.81M | 13.30M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | 1.46M | 1.52M | 1.40M | 1.51M | 1.51M | 1.51M | 1.51M | 1.76M | 1.84M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | 3.24M | 4.00M | 4.11M | 3.57M | 3.05M | 2.56M | 2.17M | 2.72M | 3.03M | 2.79M | 6.59M | 6.41M | 7.05M | 9.33M | 8.94M | 8.63M | 8.43M | 9.02M | 8.79M | 8.53M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 1.94M | 1.98M | 1.55M | 1.55M | 1.57M | 1.59M | 1.62M | 2.14M | 2.68M | 3.72M | 1.31M | 14.00M | 17.59M | 18.43M | 0.17M | 1.50M | 15.17M | 0.11M | 1.45M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 114.95M | 109.58M | 118.58M | 100.38M | 115.18M | 116.04M | 122.47M | 152.51M | 156.51M | 136.18M | 146.71M | 160.84M | 169.41M | 174.03M | 176.80M | 170.90M | 154.33M | 175.51M | 171.64M | 177.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | 116.89M | 111.56M | 120.13M | 101.94M | 116.75M | 117.63M | 124.09M | 154.65M | 159.19M | 139.90M | 148.01M | 174.84M | 187.00M | 192.46M | 176.97M | 172.40M | 169.50M | 175.62M | 173.09M | 177.06M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | 32.66M | 30.25M | 29.45M | 29.49M | 28.87M | 28.25M | 27.62M | 27.00M | 26.38M | 25.76M | 25.11M | 63.83M | 68.86M | 67.58M | 67.64M | 66.97M | 66.34M | 66.36M | 66.38M | 66.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | 100.18M | 107.45M | 112.14M | 112.41M | 118.15M | 129.82M | 122.23M | 125.79M | 116.51M | 82.50M | 61.13M | 44.98M | 34.05M | 1.87M | -3.24M | -13.12M | -20.78M | -28.30M | -35.95M | -38.61M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | 100.18M | 107.45M | 112.14M | 112.41M | 118.15M | 129.82M | 122.23M | 125.79M | 116.51M | 82.50M | 61.13M | 44.98M | 34.05M | 1.87M | -3.24M | -13.12M | -20.78M | -28.30M | -35.95M | -38.61M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | 217.07M | 219.01M | 232.27M | 214.34M | 234.90M | 247.45M | 269.46M | 280.44M | 275.70M | 222.41M | 209.10M | 219.82M | 221.06M | 194.33M | 173.73M | 159.29M | 148.72M | 147.30M | 137.14M | 138.44M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | 0.60M | 0.15M | 0.16M | 0.46M | 0.77M | 0.20M | 0.21M | 0.66M | 0.63M | 0.64M | 0.06M | 0.27M | 0.27M | 1.31M | 0.27M | 1.11M | 0.32M | 0.73M | 0.64M | 0.55M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | -13.42M | -8.80M | -0.70M | -0.77M | -1.15M | 2.81M | -23.10M | -9.65M | -23.09M | -1.60M | -1.61M | -1.66M | -1.77M | -151.62M | -2.16M | -170.87M | -2.05M | -2.45M | -197.39M | -200.80M |