|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47M | 10.26M | 6.01M | 3.62M | 10.38M | 9.82M | 7.56M | 17.62M | 7.30M | 5.24M | 4.04M | 6.93M | 5.52M | 5.83M | 3.30M | 5.50M | 4.10M | 6.80M | 3.80M | 4.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 4.35M | 8.80M | 10.02M | 6.09M | 3.02M | 2.86M | 1.84M | 1.77M | | | 0.28M | | | 0.02M | 0.55M | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | 14.61M | 14.81M | 13.64M | 16.47M | 12.84M | 10.42M | 19.46M | 9.07M | 5.24M | 4.04M | 7.21M | 5.52M | 5.83M | 3.32M | 6.05M | 4.10M | 6.80M | 3.80M | 4.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.10M | 37.20M | 42.32M | 48.48M | 47.44M | 44.20M | 47.32M | 50.31M | 53.82M | 42.90M | 35.01M | 32.85M | 30.59M | 35.15M | 34.67M | 35.61M | 24.50M | 24.33M | 23.73M | 25.31M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 3.44M | 1.39M | 2.02M | 1.87M | 2.91M | 1.27M | 1.37M | 0.71M | 2.63M | 6.52M | 5.30M | 2.91M | 1.42M | 1.37M | 0.30M | 2.42M | 1.08M | 1.05M | 0.87M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.35M | 40.64M | 43.71M | 50.49M | 49.31M | 47.11M | 48.59M | 51.68M | 54.54M | 45.53M | 41.52M | 38.15M | 33.49M | 36.57M | 36.04M | 35.91M | 26.92M | 25.41M | 24.78M | 26.18M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.15M | 76.79M | 83.86M | 87.22M | 100.64M | 57.57M | 95.76M | 83.54M | 82.25M | 49.28M | 54.29M | 55.47M | 54.39M | 57.23M | 57.62M | 52.77M | 51.25M | 49.84M | 55.19M | 49.40M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 5.59M | 6.02M | 4.24M | 4.83M | 4.49M | 4.48M | 4.48M | 4.76M | 5.33M | 5.12M | 5.14M | 4.48M | 4.24M | 4.87M | 4.83M | 4.23M | 3.98M | 4.37M | 4.35M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.02M | 139.09M | 148.34M | 153.76M | 169.56M | 165.09M | 158.33M | 160.22M | 150.31M | 113.00M | 105.00M | 104.42M | 100.66M | 102.98M | 102.67M | 99.84M | 84.56M | 85.55M | 87.29M | 83.64M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.47M | 150.09M | 146.70M | 144.36M | 141.61M | 42.21M | 135.74M | 133.73M | 131.40M | 33.78M | 33.78M | 33.93M | 33.97M | 34.00M | 33.34M | 30.98M | 28.89M | 27.84M | 26.70M | 25.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.85M | 18.25M | 17.65M | 17.05M | 16.46M | 15.86M | 15.27M | 14.68M | 14.09M | 13.49M | 12.90M | 12.33M | 11.78M | 11.23M | 10.68M | 10.13M | 9.58M | 9.03M | 8.48M | 7.93M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.85M | 18.25M | 17.65M | 17.05M | 16.46M | 15.86M | 15.27M | 14.68M | 14.09M | 13.49M | 12.90M | 12.33M | 11.78M | 11.23M | 10.68M | 10.13M | 9.58M | 9.03M | 8.48M | 7.93M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12M | 0.17M | 0.17M | 3.27M | 0.17M | 42.05M | 2.82M | 2.32M | 0.17M | 2.92M | 0.17M | 0.17M | 0.17M | 1.76M | 1.86M | 1.30M | 0.18M | 0.46M | 0.40M | 0.18M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.24M | 198.92M | 197.40M | 192.90M | 189.23M | 184.98M | 180.95M | 178.78M | 174.74M | 74.78M | 73.11M | 77.43M | 78.44M | 82.23M | 79.31M | 79.28M | 78.60M | 75.69M | 71.49M | 67.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.26M | 338.01M | 345.74M | 346.66M | 358.79M | 350.07M | 339.28M | 338.99M | 325.05M | 187.78M | 178.11M | 181.85M | 179.10M | 185.21M | 181.98M | 179.12M | 163.16M | 161.23M | 158.78M | 151.45M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.61M | 45.70M | 52.82M | 54.35M | 63.06M | 52.88M | 45.70M | 62.62M | 65.14M | 60.09M | 52.61M | 44.20M | 42.87M | 48.48M | 49.66M | 44.63M | 36.65M | 37.67M | 41.46M | 38.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.61M | 45.70M | 52.82M | 54.35M | 63.06M | 52.88M | 45.70M | 62.62M | 65.14M | 60.09M | 52.61M | 44.20M | 42.87M | 48.48M | 49.66M | 44.63M | 36.65M | 37.67M | 41.46M | 38.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.38M | 15.35M | 10.75M | 13.80M | 13.66M | 14.76M | 14.00M | 8.93M | 8.33M | 10.08M | 11.28M | 12.68M | 10.89M | 10.78M | 10.45M | 10.90M | 8.44M | 12.69M | 8.57M | 8.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 6.42M | 7.72M | 8.04M | 7.83M | 6.09M | 5.79M | 5.63M | 4.53M | 4.52M | 3.85M | 3.76M | 3.06M | 3.00M | 3.90M | 3.65M | 3.27M | 3.89M | 4.08M | 3.78M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 1.55M | 1.90M | 2.14M | 1.69M | 3.80M | 3.13M | 3.13M | 3.13M | 2.64M | 0.89M | 0.50M | 0.31M | 0.73M | 1.32M | 2.62M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | 6.26M | 6.91M | 7.00M | 7.31M | 7.72M | 7.76M | 7.97M | 8.04M | 8.04M | 8.04M | 12.40M | 13.59M | 14.05M | 12.59M | 16.09M | 16.58M | 16.77M | 16.04M | 15.26M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.40M | 76.24M | 81.82M | 88.17M | 97.36M | 87.60M | 78.84M | 93.63M | 90.73M | 85.36M | 76.66M | 73.54M | 70.72M | 77.03M | 77.93M | 77.89M | 64.94M | 71.03M | 70.16M | 65.95M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 43.50M | 41.50M | 42.62M | 40.89M | 63.00M | 67.00M | 67.00M | 41.41M | 23.02M | 23.30M | 23.30M | 23.30M | 23.30M | 23.30M | 23.30M | 23.30M | 14.30M | 18.30M | 21.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38M | 134.16M | 39.18M | 38.56M | 37.95M | 106.46M | 0.80M | 28.51M | 0.82M | 99.21M | 19.59M | 19.35M | 0.80M | 12.29M | 11.97M | 0.81M | 0.82M | 7.32M | 6.95M | 6.51M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.77M | 20.05M | 29.36M | 21.61M | 28.49M | 20.76M | 19.91M | 27.91M | 18.75M | 17.16M | 16.33M | 29.75M | 31.44M | 21.77M | 21.62M | 37.38M | 23.14M | 22.20M | 20.51M | 19.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 5.09M | 3.65M | 3.38M | 3.38M | 1.34M | 1.32M | 1.34M | 2.70M | 2.57M | 0.89M | 1.42M | 1.36M | 2.11M | 3.06M | 2.07M | 2.56M | 2.62M | 0.24M | 2.51M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.59M | 227.96M | 234.05M | 237.97M | 254.70M | 243.98M | 241.11M | 254.72M | 248.50M | 147.10M | 139.43M | 137.17M | 134.59M | 137.55M | 138.00M | 135.56M | 123.34M | 115.06M | 118.53M | 113.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.27M | 233.05M | 237.70M | 241.35M | 258.08M | 245.32M | 242.43M | 256.06M | 251.20M | 149.67M | 140.31M | 138.59M | 135.96M | 139.66M | 141.06M | 137.63M | 125.89M | 117.68M | 118.78M | 115.79M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.99M | 45.05M | 43.40M | 44.77M | 42.59M | 66.80M | 70.13M | 70.13M | 44.55M | 25.66M | 24.19M | 23.80M | 23.61M | 24.03M | 24.62M | 25.92M | 23.30M | 14.30M | 18.30M | 21.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.99M | 104.96M | 108.03M | 105.31M | 100.71M | 104.75M | 96.85M | 82.94M | 73.84M | 38.11M | 37.80M | 43.26M | 43.15M | 45.55M | 40.93M | 41.49M | 37.26M | 43.55M | 40.01M | 35.66M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.99M | 104.96M | 108.03M | 105.31M | 100.71M | 104.75M | 96.85M | 82.94M | 73.84M | 38.11M | 37.80M | 43.26M | 43.15M | 45.55M | 40.93M | 41.49M | 37.26M | 43.55M | 40.01M | 35.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.26M | 338.01M | 345.74M | 346.66M | 358.79M | 350.07M | 339.28M | 338.99M | 325.05M | 187.78M | 178.11M | 181.85M | 179.10M | 185.21M | 181.98M | 179.12M | 163.16M | 161.23M | 158.78M | 151.45M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.35M | 0.83M | 0.50M | 0.74M | 0.82M | 0.44M | 0.91M | 0.96M | 0.88M | 0.56M | 0.65M | 0.64M | 0.62M | 0.74M | 0.90M | 0.94M | 0.83M | 1.51M | 1.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.43M | 66.31M | 63.74M | 58.17M | 53.98M | 52.70M | 45.33M | 31.72M | 20.30M | -26.48M | -27.79M | -32.05M | -31.88M | -30.35M | -35.36M | -25.63M | -40.12M | -44.87M | -48.90M | -14.81M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |