|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32M | 17.46M | 16.89M | 10.01M | 6.60M | 5.07M | 7.11M | 5.65M | 10.19M | 13.07M | 13.20M | 8.05M | 7.36M | 11.71M | 7.67M | 14.01M | 7.90M | 9.11M | 9.23M | 7.41M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | | | | | | | | | 0.99M | 2.13M | 2.03M | 2.03M | 2.05M | 2.33M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.35M | 17.49M | 16.92M | 10.01M | 6.60M | 5.07M | 7.11M | 5.65M | 10.19M | 13.07M | 13.20M | 9.03M | 9.48M | 13.74M | 9.71M | 16.06M | 10.24M | 9.11M | 9.23M | 7.41M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | 42.23M | 35.11M | 41.30M | 43.15M | 46.97M | 46.25M | 50.85M | 42.89M | 44.48M | 41.98M | 34.20M | 42.88M | 42.33M | 46.00M | 35.52M | 33.49M | 40.24M | 30.01M | 30.13M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | 42.23M | 35.11M | 41.30M | 43.15M | 46.97M | 46.25M | 50.85M | 42.89M | 44.48M | 41.98M | 34.20M | 42.88M | 42.33M | 46.00M | 35.52M | 33.49M | 40.24M | 30.01M | 30.13M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | | | | 25.11M | | | | 25.92M | | | 24.30M | | | | 21.07M | | | | 21.53M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47M | | | | 9.64M | | | | 9.32M | | | 9.46M | | | | 7.12M | | | | 7.14M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.94M | | | | 28.11M | | | | 29.39M | | | 24.64M | | | | 27.02M | | | | 27.68M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.12M | 53.96M | 48.83M | 56.70M | 62.86M | 67.78M | 67.69M | 67.50M | 64.64M | 57.65M | 57.54M | 58.40M | 55.85M | 56.88M | 58.13M | 55.21M | 55.36M | 54.14M | 56.77M | 56.34M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 5.34M | 6.47M | 7.31M | | 7.83M | 8.19M | 8.11M | 6.60M | 6.64M | 0.49M | 5.44M | 6.20M | 5.13M | 2.36M | 3.48M | 4.17M | 4.41M | 4.47M | 5.35M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.74M | 119.48M | 141.06M | 149.64M | 123.67M | 133.35M | 135.16M | 137.82M | 125.32M | 122.06M | 119.06M | 112.24M | 115.03M | 118.27M | 126.07M | 115.62M | 109.62M | 107.95M | 100.57M | 99.27M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.14M | | | | 16.32M | | | | 14.36M | | | 12.21M | | | | 7.29M | | | | 9.79M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | 1.29M | | | | 0.82M | | | 0.74M | | | | 0.58M | | | | 0.66M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.02M | 39.29M | 26.01M | 24.90M | 28.30M | 26.59M | 26.06M | 25.57M | 26.11M | 26.44M | 26.11M | 23.52M | 29.13M | 29.32M | 28.80M | 27.51M | 27.68M | 27.16M | 26.53M | 26.92M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.22M | 76.90M | 71.06M | 71.00M | 72.21M | 72.23M | 72.10M | 71.90M | 70.78M | 7.08M | 70.80M | 58.58M | 0.50M | 70.70M | 58.58M | 58.51M | 58.62M | 58.64M | 58.60M | 58.63M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.09M | 25.96M | 24.91M | 23.80M | 5.41M | 21.87M | 5.49M | 19.75M | 18.82M | 17.99M | 5.51M | 3.91M | 14.36M | 5.51M | 3.95M | 8.77M | 3.77M | 3.84M | 3.82M | 5.27M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.31M | 102.86M | 95.97M | 94.80M | 77.62M | 94.09M | 77.59M | 91.65M | 89.60M | 25.07M | 76.31M | 62.49M | 14.86M | 76.22M | 62.52M | 67.27M | 62.38M | 62.48M | 62.41M | 63.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.74M | | | | 11.92M | | | | 11.16M | | | 12.42M | 2.28M | 2.54M | 2.54M | 6.61M | 6.21M | 6.61M | 6.61M | 5.53M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.77M | 122.71M | 33.27M | 112.76M | 114.35M | 113.56M | 113.73M | 112.56M | 110.10M | 107.25M | 111.37M | 252.04M | 109.73M | 0.22M | 0.04M | 235.31M | 95.03M | 94.30M | 92.95M | 216.68M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.53M | 162.01M | 140.48M | 137.66M | 266.33M | 140.15M | 139.78M | 138.12M | 261.52M | 133.69M | 137.48M | 139.80M | 138.86M | 137.63M | 118.15M | 119.69M | 122.71M | 121.46M | 119.48M | 117.41M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.53M | 281.49M | 281.54M | 287.30M | 266.33M | 273.50M | 274.94M | 275.95M | 261.52M | 255.75M | 256.55M | 252.04M | 253.90M | 255.90M | 244.22M | 235.31M | 232.33M | 229.41M | 220.05M | 216.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.31M | 25.36M | 27.22M | 31.48M | 29.63M | 33.65M | 29.62M | 29.04M | 27.64M | 26.64M | 27.01M | 24.55M | 26.97M | 27.68M | 23.99M | 19.65M | 20.43M | 23.14M | 17.36M | 16.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.31M | 25.36M | 27.22M | 31.48M | 29.63M | 33.65M | 29.62M | 29.04M | 27.64M | 26.64M | 27.01M | 24.55M | 26.97M | 27.68M | 23.99M | 19.65M | 20.43M | 23.14M | 17.36M | 16.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47M | 2.52M | 3.36M | 4.18M | 4.38M | 2.58M | 2.69M | 3.40M | 3.33M | 2.23M | 3.76M | 5.19M | 4.64M | 5.49M | 5.14M | 5.48M | 4.16M | 5.16M | 4.60M | 4.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 4.79M | 3.50M | 1.65M | 4.81M | 2.48M | 1.60M | 3.13M | 3.94M | 3.90M | 3.68M | | 4.87M | 5.10M | 0.58M | 0.51M | 3.73M | | 2.86M | 2.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 7.06M | 7.69M | 7.50M | 7.50M | 7.50M | 7.50M | 8.12M | 9.01M | 9.38M | 3.01M | 2.87M | 2.87M | 2.85M | 3.23M | 3.60M | 3.98M | 4.30M | 4.30M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 3.04M | 2.95M | 2.79M | 2.66M | 2.72M | 3.02M | 2.99M | | 0.15M | 0.15M | 4.34M | 4.20M | 3.85M | 3.37M | 0.80M | 0.76M | 0.75M | 0.74M | 0.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.67M | 42.77M | 50.42M | 54.68M | 49.56M | 50.16M | 45.53M | 47.25M | 46.98M | 45.33M | 41.20M | 42.73M | 43.73M | 45.45M | 47.83M | 44.79M | 39.58M | 40.47M | 33.63M | 27.62M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | | 9.37M | 9.16M | 8.64M | 8.82M | 9.88M | 9.92M | | | | 0.70M | 0.70M | 0.67M | 3.05M | 3.05M | 2.93M | 2.82M | 2.69M | 3.08M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.26M | | | | 63.81M | 66.96M | 70.10M | 66.62M | 55.14M | 49.66M | 51.38M | 41.06M | 40.27M | 39.58M | 41.49M | 38.64M | 37.55M | 32.12M | 31.04M | 33.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.19M | 32.44M | 30.93M | 1.14M | 26.61M | 26.58M | 1.32M | 25.00M | 22.17M | 0.66M | 22.45M | 0.55M | 0.57M | 0.58M | 0.59M | 16.06M | 16.19M | 15.13M | 14.57M | 0.33M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | 7.09M | 0.58M | 1.23M | 1.10M | 0.58M | | | | 0.01M | | | 0.05M | 2.14M | 0.01M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.96M | 2.96M | 1.15M | 1.15M | 1.15M | 1.15M | 0.88M | | | 10.13M | | | | 0.30M | | | | 7.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.81M | 9.87M | 0.32M | 0.69M | 8.64M | | -1.60M | -1.61M | 9.20M | 16.60M | 13.04M | 12.73M | 16.50M | 15.70M | 11.27M | 11.11M | 14.12M | 17.40M | 16.70M | 12.24M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.14M | 1.14M | 1.07M | 0.67M | 0.67M | 0.67M | 0.67M | 0.75M | 0.75M | 0.75M | 0.73M | 0.64M | 0.64M | 0.64M | 0.55M | 0.55M | 0.55M | 0.55M | 0.46M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.08M | 169.62M | 173.50M | 173.84M | 151.06M | 154.97M | 153.98M | 151.29M | 134.15M | 128.20M | 129.57M | 118.83M | 118.74M | 118.78M | 124.34M | 114.07M | 110.78M | 104.41M | 95.22M | 91.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.22M | 170.76M | 174.65M | 174.91M | 151.73M | 155.64M | 154.64M | 151.96M | 134.91M | 128.95M | 130.32M | 119.56M | 119.38M | 119.42M | 124.98M | 114.62M | 111.33M | 104.96M | 95.77M | 92.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.69M | 7.06M | 7.69M | 7.50M | 71.31M | 74.46M | 77.60M | 74.74M | 64.15M | 59.04M | 54.39M | 43.94M | 43.14M | 42.43M | 44.72M | 42.24M | 41.53M | 36.42M | 35.34M | 33.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.31M | 110.73M | 3.94M | 3.94M | 114.60M | 117.86M | 120.30M | 123.99M | 126.61M | 126.80M | 126.22M | 132.48M | 134.51M | 136.49M | 119.24M | 120.69M | 121.00M | 124.45M | 124.28M | 124.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.31M | 110.73M | 106.90M | 112.39M | 114.60M | 117.86M | 120.30M | 123.99M | 126.61M | 126.80M | 126.22M | 132.48M | 134.51M | 136.49M | 119.24M | 18.00M | 121.00M | 124.45M | 124.28M | 124.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.53M | 281.49M | 281.54M | 287.30M | 266.33M | 273.50M | 274.94M | 275.95M | 261.52M | 255.75M | 256.55M | 252.04M | 253.90M | 255.90M | 244.22M | 235.31M | 232.33M | 229.41M | 220.05M | 216.68M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 2.75M | 2.75M | 2.75M | 2.76M | 2.79M | 0.03M | 0.01M | 2.83M | 2.83M | | 2.87M | 2.88M | 2.89M | | 2.98M | | 3.07M | 3.10M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.84M | 128.36M | -8.07M | 128.48M | -40.51M | 131.65M | 135.12M | 139.29M | 138.99M | -23.10M | -24.45M | 144.81M | -22.51M | 148.89M | -23.34M | -21.96M | 134.16M | -20.40M | 137.49M | 138.00M |