|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 1.87M | 9.50M | 3.49M | 5.15M | 20.68M | 15.05M | 5.29M | 12.32M | 11.41M | 3.78M | 12.45M | 10.55M | 30.52M | 56.49M | 70.13M | 81.05M | 84.29M | 89.68M | 39.46M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 1.87M | 9.50M | 3.49M | 5.15M | 20.68M | 15.05M | 5.29M | 12.32M | 11.41M | 3.78M | 12.45M | 10.55M | 30.52M | 56.49M | 70.13M | 81.05M | 84.29M | 89.68M | 39.46M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.20M | 3.00M | 14.22M | 10.00M | 10.00M | 38.67M | 20.87M | 9.40M | 14.60M | 19.70M | 25.17M | 11.90M | 30.35M | 28.55M | 3.50M | 27.45M | 3.60M | 25.37M | 4.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.20M | 3.00M | 14.22M | 10.00M | 10.00M | 38.67M | 20.87M | 9.40M | 14.60M | 19.70M | 25.17M | 11.90M | 30.35M | 28.55M | 3.50M | 27.45M | 3.60M | 25.37M | 4.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.98M | 48.25M | 65.89M | 94.14M | 106.67M | 118.66M | 125.19M | 152.84M | 137.01M | 134.44M | 139.23M | 154.45M | 153.36M | 123.73M | 103.52M | 96.25M | 78.30M | 85.95M | 97.41M | 145.88M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 11.19M | 11.00M | 8.09M | 7.68M | 7.21M | 18.74M | 5.29M | 6.73M | 10.38M | 10.14M | 7.49M | 7.55M | 7.46M | 11.31M | 9.22M | 8.79M | 11.63M | 17.61M | 12.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.79M | 94.62M | 101.42M | 119.95M | 152.33M | 190.29M | 192.62M | 176.83M | 194.82M | 205.29M | 198.09M | 205.00M | 203.48M | 194.61M | 203.51M | 195.51M | 201.34M | 212.59M | 234.36M | 210.84M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.35M | 20.63M | 20.04M | 20.09M | 19.18M | 19.19M | 19.35M | 20.57M | 20.23M | 19.91M | 20.57M | 19.38M | 19.47M | 19.12M | 20.07M | 21.55M | 22.24M | 22.22M | 22.78M | 23.62M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 62.42M | 62.40M | 62.28M | 62.28M | 62.30M | 62.30M | 65.28M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.45M | 21.75M | 21.05M | 20.36M | 19.66M | 18.96M | 18.26M | 17.56M | 16.87M | 16.17M | 15.47M | 14.77M | 14.07M | 15.89M | 14.98M | 14.10M | 13.28M | 12.46M | 11.63M | 11.29M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.25M | 69.56M | 68.86M | 68.16M | 67.46M | 66.76M | 66.06M | 65.36M | 64.67M | 63.97M | 63.27M | 62.57M | 61.88M | 78.31M | 77.38M | 76.38M | 75.56M | 74.75M | 73.93M | 76.58M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.31M | 0.17M | 1.47M | 4.22M | 4.01M | 0.76M | 2.39M | 3.37M | 3.15M | 2.42M | 3.14M | 3.16M | 3.17M | 3.22M | 2.33M | 2.33M | 2.35M | 2.36M | 2.32M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.74M | 96.06M | 95.71M | 95.77M | 94.52M | 94.43M | 93.93M | 95.66M | 95.00M | 93.76M | 93.30M | 91.68M | 90.68M | 106.30M | 105.92M | 107.14M | 106.54M | 105.27M | 104.59M | 107.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.53M | 190.68M | 197.13M | 215.72M | 246.84M | 284.73M | 286.55M | 272.49M | 289.82M | 299.06M | 291.39M | 296.67M | 294.16M | 300.92M | 309.43M | 302.65M | 307.88M | 317.85M | 338.95M | 318.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.97M | 8.94M | 6.70M | 9.62M | 8.62M | 13.88M | 14.89M | 14.16M | 15.16M | 17.58M | 16.83M | 23.40M | 13.74M | 9.94M | 11.06M | 8.69M | 11.27M | 13.18M | 19.99M | 21.11M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 14.00M | 7.00M | 15.00M | | | | | | | 5.00M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.97M | 22.94M | 13.70M | 24.62M | 8.62M | 13.88M | 14.89M | 14.16M | 15.16M | 17.58M | 21.83M | 23.40M | 13.74M | 9.94M | 11.06M | 8.69M | 11.27M | 13.18M | 19.99M | 21.11M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.86M | 2.94M | 3.93M | 31.86M | 35.98M | 36.06M | 6.30M | 2.60M | 3.42M | 5.03M | 12.26M | 31.43M | 9.56M | 31.59M | 12.32M | 13.79M | 2.08M | 42.20M | 4.71M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | | | | 0.91M | | | | 0.16M | 0.14M | 0.10M | 0.07M | 0.11M | 0.12M | 0.23M | 0.12M | 0.16M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72M | 7.72M | 7.00M | 15.00M | 4.25M | 4.25M | 4.25M | 4.25M | 4.25M | 4.25M | 5.00M | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | 1.67M | | | | 1.89M | 1.78M | 1.63M | 1.47M | 1.96M | 2.00M | 2.02M | 2.05M | 2.06M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.34M | 59.85M | 50.78M | 64.44M | 46.86M | 56.74M | 59.07M | 52.63M | 54.72M | 53.59M | 57.12M | 58.55M | 47.36M | 42.31M | 46.56M | 47.81M | 52.39M | 54.80M | 64.03M | 64.60M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.46M | 75.35M | 74.25M | 73.14M | 91.53M | 80.68M | 49.83M | 38.98M | 35.93M | 25.09M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.47M | 1.53M | 1.69M | 1.74M | 0.09M | 0.88M | 0.24M | 1.60M | 3.16M | 4.52M | 4.56M | 3.71M | 4.18M | 3.54M | 4.08M | 4.25M | 4.33M | 5.54M | 4.03M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 2.81M | 3.63M | 5.50M | 5.82M | 6.28M | 6.18M | 5.76M | 6.06M | 5.77M | 5.17M | 4.79M | 4.49M | 4.16M | 3.83M | 4.92M | 4.42M | 3.94M | 3.49M | 3.23M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | | | | | 1.59M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.65M | 53.93M | | | | | 73.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.62M | 139.49M | 130.19M | 144.78M | 145.95M | 143.79M | 115.96M | 97.62M | 98.32M | 87.61M | 66.81M | 67.90M | 55.55M | 52.25M | 55.53M | 56.80M | 61.06M | 63.07M | 73.06M | 75.26M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.18M | 83.08M | 81.25M | 88.14M | 95.78M | 84.93M | 54.08M | 43.23M | 40.18M | 29.34M | 5.00M | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.91M | 51.20M | 66.94M | 70.94M | 100.90M | 140.94M | 170.59M | 174.88M | 191.50M | 211.45M | 224.58M | 228.77M | 238.61M | 248.67M | 253.90M | 245.85M | 246.82M | 254.78M | 265.89M | 243.39M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.91M | 51.20M | 66.94M | 70.94M | 100.90M | 140.94M | 170.59M | 174.88M | 191.50M | 211.45M | 224.58M | 228.77M | 238.61M | 248.67M | 253.90M | 245.85M | 246.82M | 254.78M | 265.89M | 243.39M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.53M | 190.68M | 197.13M | 215.72M | 246.84M | 284.73M | 286.55M | 272.49M | 289.82M | 299.06M | 291.39M | 296.67M | 294.16M | 300.92M | 309.43M | 302.65M | 307.88M | 317.85M | 338.95M | 318.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.16M | -67.88M | -52.01M | -45.82M | -16.27M | 23.54M | 52.90M | 57.98M | 73.51M | 92.70M | 106.28M | 110.23M | 119.79M | 129.37M | 137.18M | 134.62M | 137.37M | 147.54M | 159.91M | 151.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.80M | | |