|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 3.07M | 2.60M | 2.41M | 6.64M | 3.54M | 2.99M | 4.82M | 3.15M | 4.01M | 2.89M | 4.15M | 2.47M | 1.07M | 3.69M | 2.10M | 4.59M | 3.00M | 2.45M | 5.03M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 5.41M | 4.24M | 3.48M | 2.96M | 0.81M | 0.54M | 0.24M | 0.69M | 0.03M | 0.07M | 0.01M | 0.02M | 0.04M | 0.64M | 0.33M | 0.99M | 1.60M | 0.15M | 0.87M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 8.47M | 6.84M | 5.89M | 9.59M | 4.35M | 3.53M | 5.07M | 3.84M | 4.04M | 2.96M | 4.16M | 2.49M | 1.11M | 4.32M | 2.43M | 5.58M | 4.61M | 2.60M | 5.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.33M | 26.24M | 35.67M | 76.48M | 53.94M | 43.07M | 49.37M | 46.77M | 52.33M | 44.42M | 47.33M | 37.76M | 39.62M | 31.73M | 47.48M | 50.72M | 62.26M | 55.80M | 80.17M | 90.69M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.33M | 26.24M | 35.67M | 76.48M | 53.94M | 43.07M | 49.37M | 46.77M | 52.33M | 44.42M | 47.33M | 37.76M | 39.62M | 31.73M | 47.48M | 50.72M | 62.26M | 55.80M | 80.17M | 90.69M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 13.74M | 9.05M | 0.33M | 9.00M | 89.01M | 13.08M | 87.21M | 5.54M | 97.65M | 85.48M | 89.85M | 78.79M | 5.71M | 7.05M | 71.44M | 11.16M | 120.29M | 120.76M | 131.12M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 6.16M | 7.35M | 3.84M | 3.74M | 3.99M | 4.86M | 5.53M | 6.57M | 7.33M | 9.11M | 17.72M | 15.72M | 4.80M | 5.03M | 16.44M | 9.66M | 10.16M | 31.07M | 32.33M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.74M | 84.55M | 67.95M | 123.88M | 88.59M | 97.83M | 86.25M | 101.15M | 104.50M | 113.90M | 115.80M | 119.80M | 105.05M | 115.39M | 113.69M | 103.46M | 161.57M | 169.17M | 172.22M | 191.08M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81M | 2.58M | 14.91M | 2.72M | 4.34M | 3.10M | 4.51M | 3.10M | 4.49M | 8.54M | 3.97M | 0.70M | 0.88M | 1.05M | 0.98M | 1.33M | 1.93M | 1.89M | 1.52M | 3.44M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.66M | 121.85M | 125.36M | 208.97M | 156.47M | 148.36M | 143.66M | 156.09M | 165.16M | 170.90M | 170.06M | 162.42M | 148.04M | 149.29M | 166.47M | 157.93M | 231.32M | 231.48M | 257.04M | 291.11M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 8.58M | 8.58M | 20.69M | 20.70M | 30.66M | 28.55M | 28.56M | 28.62M | 29.27M | 30.90M | 30.91M | 30.91M | 30.91M | 30.39M | 30.39M | 33.25M | 33.34M | 32.67M | 32.76M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 12.98M | 15.93M | 19.42M | 22.04M | 0.83M | 1.17M | 1.60M | 3.91M | 4.17M | 1.98M | 2.33M | 0.81M | 0.70M | 0.14M | 0.69M | 2.35M | 3.00M | 0.90M | 2.74M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.18M | 1.18M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.57M | 1.57M | 11.64M | 11.64M | 11.64M | 11.64M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.78M | 27.49M | 30.11M | 51.34M | 53.52M | 53.78M | 53.93M | 53.63M | 55.34M | 56.49M | 56.76M | 57.04M | 56.87M | 56.79M | 56.25M | 57.21M | 73.18M | 73.83M | 73.62M | 74.76M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 0.82M | 2.13M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.28M | 0.16M | 0.41M | 0.56M | 0.46M | 0.45M | 0.43M | 0.41M | 0.38M | 0.36M | 0.33M | 1.31M | 1.28M | 1.26M | 1.15M | 1.68M | 1.65M | 1.45M | 1.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.17M | 28.59M | 33.91M | 53.09M | 55.38M | 55.53M | 55.66M | 55.31M | 56.97M | 58.06M | 59.95M | 60.37M | 61.12M | 60.97M | 60.35M | 61.15M | 79.96M | 80.38M | 79.77M | 82.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.82M | 150.44M | 159.28M | 262.06M | 211.85M | 203.88M | 199.31M | 211.40M | 222.13M | 228.96M | 230.02M | 222.79M | 209.17M | 210.25M | 226.82M | 219.08M | 311.29M | 311.86M | 336.81M | 373.44M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.75M | 37.96M | 44.80M | 47.57M | 57.26M | 42.38M | 36.85M | 35.99M | 29.41M | 47.87M | 43.89M | 34.40M | 34.64M | 41.08M | 35.30M | 35.29M | 67.84M | 59.87M | 67.17M | 88.24M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 2.98M | 14.43M | 2.68M | 3.10M | 0.65M | 2.21M | 0.96M | 0.40M | 0.81M | 1.69M | 0.02M | 0.00M | 0.01M | 0.29M | 0.08M | 0.14M | 0.03M | 0.43M | 1.85M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.49M | 41.08M | 59.37M | 50.39M | 60.51M | 43.18M | 39.21M | 37.10M | 29.96M | 48.82M | 45.85M | 34.70M | 34.92M | 41.37M | 35.87M | 35.65M | 68.27M | 60.18M | 67.88M | 90.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 0.20M | 0.25M | 0.17M | 0.26M | 2.26M | 0.35M | | 3.32M | 3.53M | 5.99M | 1.25M | 1.25M | 0.91M | 1.81M | 2.55M | 2.97M | 3.98M | 8.27M | 6.38M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.08M | 0.05M | 0.03M | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 1.25M | | 1.58M | 2.24M | 2.63M | 0.77M | 2.83M | 1.90M | 2.17M | 2.21M | 2.82M | 0.20M | | 0.65M | 2.27M | 0.14M | | | 3.56M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.43M | 43.82M | 60.81M | 55.34M | 66.86M | 48.52M | 45.09M | 43.02M | 35.29M | 54.60M | 54.11M | 38.80M | 36.37M | 42.28M | 38.32M | 40.48M | 71.38M | 64.41M | 76.15M | 100.32M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | 15.19M | 18.44M | 102.37M | 36.22M | 44.51M | 33.12M | 39.30M | 54.36M | 45.96M | 40.29M | 46.09M | 35.86M | 32.51M | | 33.04M | 83.54M | 3.49M | 3.49M | 91.49M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.02M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.62M | 0.82M | 4.36M | 4.44M | 4.42M | 4.42M | 5.26M | 5.25M | 5.24M | 5.23M | 5.48M | 5.45M | 5.45M | 5.41M | 6.76M | 6.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | | | 2.78M | 2.86M | 2.83M | 2.95M | 2.75M | 2.71M | 4.47M | 4.28M | 4.10M | 5.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | 0.26M | 1.68M | 1.38M | 1.33M | 1.27M | 2.21M | 1.18M | 1.14M | 1.13M | 1.69M | | 0.02M | | | | 3.58M | 3.33M | 2.16M | 2.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.12M | 59.12M | 77.91M | 157.97M | 103.83M | 93.95M | 81.67M | 86.86M | 94.18M | 105.08M | 100.86M | 93.10M | 80.39M | 82.92M | 94.40M | 81.80M | 168.44M | 166.32M | 183.16M | 207.13M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.49M | 59.38M | 79.59M | 159.34M | 105.16M | 95.22M | 83.88M | 88.03M | 95.32M | 106.21M | 102.54M | 93.10M | 80.40M | 82.92M | 94.40M | 81.80M | 172.02M | 169.65M | 185.32M | 209.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | 15.19M | 18.44M | 102.37M | 36.22M | 44.51M | 33.12M | 39.30M | 54.36M | 45.96M | 40.29M | 46.09M | 35.86M | 32.51M | | 33.04M | 83.54M | 3.74M | 3.49M | 91.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.34M | 91.06M | 79.69M | 102.72M | 106.69M | 108.66M | 115.43M | 123.37M | 126.81M | 122.74M | 127.47M | 129.69M | 128.76M | 127.33M | 132.43M | 137.28M | 139.27M | 142.21M | 151.49M | 164.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.82M | 150.44M | 159.28M | 262.06M | 211.85M | 203.88M | 199.31M | 211.40M | 222.13M | 228.96M | 230.02M | 222.79M | 209.17M | 210.25M | 226.82M | 219.08M | 311.29M | 311.86M | 336.81M | 373.44M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.44M | 0.14M | 1.49M | 1.49M | 1.49M | 0.10M | 1.49M | 1.49M | 1.90M | 0.06M | 1.90M | 1.90M | 1.91M | 0.02M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.65M | -6.86M | 58.91M | -3.09M | 72.26M | 73.49M | 79.65M | 87.19M | | 91.61M | 96.28M | 98.57M | 97.62M | 96.19M | 101.25M | 106.00M | 107.95M | 110.71M | 119.65M | 132.15M |