|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | 5.60M | 0.61M | 6.15M | 1.33M | 0.11M | 0.51M | 4.18M | 4.49M | 14.16M | 18.04M | 24.10M | 26.62M | 37.79M | 42.35M | 41.80M | 44.47M | 43.21M | 42.40M | 38.06M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | 5.60M | 0.61M | 6.15M | 1.33M | 0.11M | 0.51M | 4.18M | 4.49M | 14.16M | 18.04M | 24.10M | 26.62M | 37.79M | 42.35M | 41.80M | 44.47M | 43.21M | 42.40M | 38.06M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.20M | 44.65M | 39.43M | 35.26M | 52.29M | 54.09M | 54.30M | 44.26M | 52.50M | 50.37M | 45.94M | 41.71M | 40.08M | 46.99M | 36.78M | 30.12M | 36.74M | 37.79M | 34.88M | 30.83M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.02M | 0.44M | 0.68M | 0.81M | 0.34M | 0.78M | 0.86M | 1.59M | 0.08M | 0.08M | 0.12M | 4.55M | 0.76M | 4.77M | 1.24M | 1.41M | 0.06M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.20M | 44.70M | 39.53M | 35.28M | 52.73M | 54.77M | 55.10M | 44.60M | 53.28M | 51.23M | 47.53M | 41.79M | 40.16M | 47.11M | 41.33M | 30.88M | 41.51M | 39.03M | 36.29M | 30.89M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.37M | 22.04M | 22.41M | 25.13M | 28.40M | 28.96M | 26.85M | 23.87M | 25.01M | 24.39M | 24.99M | 22.06M | 23.86M | 21.76M | 20.69M | 18.35M | 19.30M | 19.36M | 19.80M | 19.71M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 3.99M | 1.61M | 5.94M | 7.21M | 8.54M | 6.98M | 5.67M | 6.04M | 6.16M | 7.68M | 8.62M | 6.74M | 6.02M | 9.69M | 6.76M | 10.55M | 7.25M | 8.52M | 8.16M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.82M | 78.78M | 70.98M | 75.14M | 89.23M | 91.70M | 88.64M | 80.67M | 91.17M | 98.57M | 102.13M | 102.88M | 103.24M | 118.70M | 115.50M | 102.89M | 115.61M | 113.19M | 111.51M | 103.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 74.61M | 74.38M | 75.90M | 76.05M | 79.41M | 81.44M | 83.27M | 81.73M | 82.18M | 81.79M | 81.19M | 80.40M | 79.72M | 79.17M | 80.81M | 79.68M | 79.20M | 81.23M | 86.94M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.03M | 10.54M | 10.05M | 9.57M | 9.08M | 8.59M | 8.11M | 7.62M | 7.21M | 6.81M | 6.41M | 6.02M | 5.62M | 5.22M | 4.83M | 4.43M | 4.17M | 3.94M | 3.71M | 3.48M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.41M | 27.92M | 27.43M | 26.94M | 26.46M | 25.97M | 25.48M | 25.00M | 24.58M | 24.19M | 23.79M | 23.39M | 22.99M | 22.60M | 22.20M | 21.81M | 21.54M | 21.31M | 21.08M | 20.86M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 3.13M | 3.03M | 3.13M | 3.07M | 2.99M | 2.60M | 4.57M | 4.26M | 4.44M | 4.69M | 2.12M | 2.34M | 1.86M | 1.47M | 1.94M | 1.77M | 1.66M | 1.76M | 2.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.96M | 109.65M | 108.47M | 111.55M | 110.66M | 113.06M | 113.84M | 117.95M | 115.61M | 115.54M | 114.53M | 110.50M | 109.03M | 106.99M | 105.15M | 106.66M | 107.98M | 106.73M | 108.19M | 124.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.78M | 188.43M | 179.45M | 186.69M | 199.89M | 204.76M | 202.48M | 198.62M | 206.78M | 214.10M | 216.66M | 213.38M | 212.27M | 225.70M | 220.65M | 209.55M | 223.59M | 219.92M | 219.69M | 228.13M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.46M | 26.42M | 24.15M | 22.70M | 33.42M | 33.03M | 34.28M | 29.59M | 33.24M | 29.81M | 28.68M | 23.96M | 24.26M | 29.46M | 25.01M | 17.11M | 28.29M | 22.63M | 20.73M | 14.92M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.46M | 26.42M | 24.15M | 22.70M | 33.42M | 33.03M | 34.28M | 29.59M | 33.24M | 29.81M | 28.68M | 23.96M | 24.26M | 29.46M | 25.01M | 17.11M | 28.29M | 22.63M | 20.73M | 14.92M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 9.14M | 7.27M | 7.53M | 6.97M | 7.94M | 8.19M | 9.10M | 7.36M | 9.79M | 10.52M | 10.50M | 6.71M | 8.15M | 7.78M | 7.58M | 6.01M | 6.33M | 6.35M | 4.99M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 5.00M | 4.29M | 8.20M | 7.32M | 9.89M | 8.19M | 7.64M | 8.28M | 7.78M | 8.65M | 5.06M | 5.41M | 6.75M | 8.58M | 7.91M | 7.10M | 6.78M | 5.45M | 7.17M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 0.20M | 2.32M | 4.42M | 4.83M | 6.74M | 4.05M | 1.86M | | 1.21M | | 1.47M | 1.62M | 1.78M | 1.81M | 1.81M | 1.81M | 1.81M | 1.92M | 2.08M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 2.21M | 2.56M | 2.33M | | | | 1.24M | | 2.29M | 2.56M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 5.37M | 3.06M | 6.26M | 6.74M | 5.68M | 3.12M | 1.40M | 3.15M | 2.28M | 1.15M | 5.20M | 4.22M | 5.89M | 4.70M | 2.29M | 3.08M | 2.13M | 3.95M | 5.02M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.31M | 51.69M | 47.42M | 53.05M | 63.27M | 64.43M | 59.03M | 50.80M | 53.24M | 53.15M | 52.87M | 46.19M | 42.22M | 52.03M | 47.88M | 36.71M | 46.29M | 39.69M | 38.39M | 34.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.23M | 23.24M | 22.25M | 21.25M | 20.24M | 22.10M | 23.30M | 22.99M | 22.68M | 22.38M | 21.98M | 21.52M | 21.06M | 20.60M | 20.16M | 19.71M | 19.25M | 18.80M | 18.24M | 17.64M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | 7.75M | 7.75M | 7.69M | 7.72M | 7.72M | 7.76M | 5.19M | 5.10M | 4.96M | 4.82M | 2.96M | 2.85M | 2.75M | 2.58M | 3.15M | 3.18M | 3.21M | 3.23M | 3.10M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | | | | 13.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 3.65M | 2.74M | 4.61M | 4.25M | 3.88M | 3.73M | 3.52M | 3.03M | 3.30M | 3.00M | 3.76M | 3.32M | 2.81M | 2.19M | 1.62M | 5.00M | 4.77M | 4.40M | 1.94M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.30M | 82.68M | 77.42M | 81.99M | 91.23M | 94.25M | 90.09M | 78.97M | 81.02M | 80.50M | 79.67M | 70.67M | 66.14M | 75.38M | 70.62M | 60.57M | 68.72M | 61.69M | 59.86M | 68.03M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.19M | 86.33M | 80.16M | 86.60M | 95.49M | 98.13M | 93.81M | 82.49M | 84.05M | 83.81M | 82.67M | 74.42M | 69.45M | 78.19M | 72.81M | 62.19M | 73.72M | 66.46M | 64.26M | 69.96M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.16M | 23.44M | 24.57M | 25.68M | 25.07M | 28.84M | 27.35M | 24.85M | 22.68M | 23.59M | 21.98M | 22.99M | 22.68M | 22.38M | 21.98M | 21.52M | 21.06M | 20.61M | 20.16M | 19.71M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.59M | 102.10M | 99.29M | 0.90M | 0.73M | 106.62M | 108.67M | 116.12M | -0.26M | 130.30M | 133.99M | 138.95M | 142.81M | 147.50M | 147.84M | 147.36M | 149.87M | 153.46M | 155.43M | 158.17M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.59M | 102.10M | 99.29M | 0.90M | 0.73M | 106.62M | 108.67M | 116.12M | -0.26M | 130.30M | 133.99M | 138.95M | 142.81M | 147.50M | 147.84M | 147.36M | 149.87M | 153.46M | 155.43M | 158.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.78M | 188.43M | 179.45M | 186.69M | 199.89M | 204.76M | 202.48M | 198.62M | 206.78M | 214.10M | 216.66M | 213.38M | 212.27M | 225.70M | 220.65M | 209.55M | 223.59M | 219.92M | 219.69M | 228.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 3.81M | 3.82M | | 0.43M | 3.87M | 3.87M | | 3.87M | 3.96M | 3.99M | 0.13M | 4.01M | | 0.14M | 0.24M | 0.28M | 0.20M | 4.43M | 4.48M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.33M | 1.25M | 89.10M | 89.54M | 1.01M | 95.59M | 1.06M | 101.75M | 107.60M | 115.53M | 3.22M | 122.07M | 5.01M | 132.25M | 135.41M | 2.29M | 3.17M | 3.88M | 3.49M | 146.56M |