|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.52M | 0.84M | 0.53M | 0.60M | 0.43M | 0.45M | 0.78M | 0.74M | 0.79M | 1.00M | 0.95M | 0.72M | 0.67M | 0.54M | 0.69M | 0.83M | 0.74M | 0.78M | 0.64M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.52M | 0.84M | 0.53M | 0.60M | 0.43M | 0.45M | 0.78M | 0.74M | 0.79M | 1.00M | 0.95M | 0.72M | 0.67M | 0.54M | 0.69M | 0.83M | 0.74M | 0.78M | 0.64M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.53M | 35.84M | 30.86M | 33.56M | 66.50M | 62.37M | 54.48M | 65.89M | 78.64M | 70.88M | 68.82M | 66.88M | 80.47M | 70.65M | 70.59M | 65.08M | 78.85M | 73.19M | 69.14M | 72.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.53M | 35.84M | 30.86M | 33.56M | 66.50M | 62.37M | 54.48M | 65.89M | 78.64M | 70.88M | 68.82M | 66.88M | 80.47M | 70.65M | 70.59M | 65.08M | 78.85M | 73.19M | 69.14M | 72.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.64M | 95.21M | 97.74M | 90.25M | 142.09M | 134.65M | 185.21M | 130.88M | 162.57M | 158.58M | 158.17M | 121.32M | 160.78M | 144.25M | 174.52M | 160.54M | 149.29M | 153.28M | 144.40M | 150.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.77M | 3.20M | 4.83M | 5.48M | 10.34M | 9.60M | 12.66M | 13.30M | 13.63M | 9.30M | 13.93M | 15.24M | 15.99M | 7.30M | 12.10M | 13.01M | 14.77M | 12.15M | 15.64M | 16.06M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.64M | 136.57M | 134.28M | 130.48M | 220.01M | 210.98M | 253.47M | 211.72M | 255.58M | 245.67M | 243.43M | 205.25M | 258.29M | 229.07M | 258.14M | 239.66M | 243.73M | 239.50M | 229.96M | 241.18M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.43M | 16.01M | 15.45M | 15.28M | 48.45M | 48.09M | 48.45M | 75.37M | 78.87M | 80.61M | 81.73M | 94.48M | 103.99M | 106.05M | 106.75M | 110.60M | 109.48M | 107.84M | 106.10M | 111.78M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78M | 9.38M | 10.41M | 10.45M | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 4.44M | 4.44M | 4.44M | 5.28M | 5.28M | 5.28M | 5.87M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M | 5.78M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 2.14M | 2.09M | 2.05M | 5.55M | 5.42M | 5.28M | 5.15M | 5.02M | 4.88M | 4.75M | 4.61M | 4.48M | 4.36M | 4.24M | 4.12M | 4.01M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94M | 4.94M | 4.94M | 4.94M | 7.41M | 7.37M | 7.33M | 11.43M | 11.20M | 11.06M | 10.93M | 10.79M | 10.66M | 10.53M | 10.39M | 10.26M | 10.13M | 10.02M | 9.90M | 9.79M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.33M | 0.31M | 0.41M | 2.75M | 2.75M | 2.55M | 3.03M | 3.32M | 2.91M | 2.94M | 2.81M | 2.95M | 2.95M | 3.14M | 3.00M | 3.21M | 3.23M | 3.11M | 3.19M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.14M | 51.84M | 51.37M | 50.69M | 78.29M | 78.15M | 77.41M | 108.73M | 113.13M | 117.76M | 118.94M | 130.91M | 142.31M | 145.04M | 146.53M | 152.34M | 150.19M | 151.58M | 148.75M | 153.29M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.78M | 188.41M | 185.65M | 181.17M | 298.30M | 289.12M | 330.87M | 320.45M | 368.71M | 363.43M | 362.37M | 336.16M | 400.60M | 374.11M | 404.67M | 392.00M | 393.92M | 391.09M | 378.71M | 394.47M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.79M | 24.24M | 18.37M | 25.60M | 40.98M | 39.96M | 33.30M | 50.46M | 51.85M | 43.10M | 44.06M | 51.73M | 46.25M | 54.50M | 47.34M | 57.22M | 45.85M | 69.53M | 48.46M | 69.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.79M | 24.24M | 18.37M | 25.60M | 40.98M | 39.96M | 33.30M | 50.46M | 51.85M | 43.10M | 44.06M | 51.73M | 46.25M | 54.50M | 47.34M | 57.22M | 45.85M | 69.53M | 48.46M | 69.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.17M | 4.49M | 2.89M | 4.01M | 7.35M | 14.45M | 3.79M | 15.20M | 7.80M | 14.92M | 5.16M | 5.37M | 16.59M | 1.50M | 3.26M | 14.81M | 6.57M | 15.46M | 3.39M | 15.55M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.56M | 0.57M | 0.57M | 1.20M | 1.60M | 1.55M | 2.76M | 2.74M | 1.96M | 1.97M | 4.49M | 5.34M | 5.20M | 5.25M | 5.31M | 5.38M | 5.47M | 5.52M | 5.51M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.51M | 5.56M | 5.46M | 6.20M | 6.45M | 6.43M | 6.50M | 6.30M | 6.06M | 6.02M | 6.03M | 6.66M | 7.04M | 7.34M | 7.68M | 7.47M | 7.86M | 7.58M | 7.36M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.87M | 1.19M | | | | | | 0.75M | | | | | | | | 0.23M | | 0.36M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.35M | 47.14M | 38.27M | 45.39M | 70.70M | 71.98M | 61.49M | 81.80M | 87.05M | 76.63M | 72.76M | 82.09M | 84.66M | 93.23M | 79.89M | 91.66M | 88.94M | 112.09M | 87.11M | 110.95M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.49M | 43.65M | 48.45M | 35.19M | 101.23M | 91.26M | 141.49M | 103.06M | 143.38M | 140.44M | 140.07M | 99.19M | 156.94M | 121.27M | 165.90M | 142.29M | 154.59M | 126.80M | 140.68M | 137.06M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.53M | 2.70M | 2.63M | 2.80M | 2.33M | 3.47M | 3.32M | 3.14M | 4.92M | 5.39M | 5.07M | 4.59M | 4.37M | 4.44M | 3.80M | 3.32M | 4.05M | 3.79M | 3.25M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.67M | 11.72M | 11.12M | 13.76M | 13.79M | 12.99M | 12.74M | 13.74M | 17.41M | 17.65M | 17.11M | 18.36M | 18.77M | 19.20M | 21.06M | 20.11M | 22.85M | 22.24M | 21.34M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.76M | 0.01M | 0.04M | 0.07M | 0.10M | 0.15M | 0.22M | 0.29M | 0.40M | 0.52M | 0.69M | 1.67M | 1.66M | 0.99M | 1.15M | 1.31M | 1.19M | 1.14M | 1.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.63M | 110.04M | 106.05M | 99.10M | 210.08M | 196.19M | 236.01M | 223.16M | 267.50M | 258.86M | 254.96M | 227.52M | 288.97M | 260.72M | 291.26M | 279.50M | 279.41M | 276.82M | 263.45M | 280.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.39M | 110.80M | 106.07M | 99.14M | 210.15M | 196.30M | 236.16M | 223.38M | 267.79M | 259.26M | 255.49M | 228.21M | 290.64M | 262.38M | 292.25M | 280.65M | 280.72M | 278.02M | 264.60M | 282.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.05M | 44.21M | 49.01M | 35.76M | 102.43M | 92.86M | 143.04M | 105.82M | 146.11M | 142.39M | 142.05M | 103.68M | 162.28M | 126.47M | 171.15M | 147.61M | 159.97M | 132.28M | 146.20M | 142.58M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.40M | 77.61M | 79.58M | 82.03M | 88.14M | 92.83M | 94.71M | 97.08M | 100.91M | 104.17M | 106.89M | 107.95M | 109.97M | 111.73M | 112.42M | 111.35M | 113.19M | 113.07M | 114.11M | 112.37M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.40M | 77.61M | 79.58M | 82.03M | 88.14M | 92.83M | 94.71M | 97.08M | 100.91M | 104.17M | 106.89M | 107.95M | 109.97M | 111.73M | 112.42M | 111.35M | 113.19M | 113.07M | 114.11M | 112.37M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.78M | 188.41M | 185.65M | 181.17M | 298.30M | 289.12M | 330.87M | 320.45M | 368.71M | 363.43M | 362.37M | 336.16M | 400.60M | 374.11M | 404.67M | 392.00M | 393.92M | 391.09M | 378.71M | 394.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00 | 0.33M | 0.02M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.00M | 0.33M | | 0.33M | 0.33M | 0.33M | 0.01M | 0.33M | 0.33M | 0.34M | 0.03M | 0.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.31M | 83.55M | 83.44M | 86.34M | 92.30M | 96.78M | 96.21M | 98.17M | 102.00M | 104.85M | 105.63M | 106.05M | 107.43M | 108.55M | 108.60M | 106.90M | 108.10M | 108.48M | 108.97M | 106.67M |