|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93M | 10.56M | 4.66M | 10.03M | 6.19M | 3.62M | 4.60M | 12.77M | 4.17M | | 4.31M | | | | | | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93M | 10.56M | 4.66M | 10.03M | 6.19M | 3.62M | 4.60M | 12.77M | 4.17M | | 4.31M | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.02M | 19.64M | 61.00M | 0.15M | 34.00M | 56.00M | 25.80M | 20.58M | 482.00M | 194.00M | 41.19M | 42.35M | 45.51M | 48.89M | 46.86M | 38.04M | 41.20M | 39.04M | 39.95M | 34.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 560.00M | 267.00M | 300.00M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.02M | 19.64M | 61.00M | 0.15M | 34.00M | 56.00M | 26.32M | 580.58M | 749.00M | 494.00M | 41.19M | 42.35M | 45.51M | 48.89M | 46.86M | 38.04M | 41.20M | 39.04M | 39.95M | 34.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.85M | 15.16M | 1.80M | 1.90M | 1.70M | 2.30M | 2.40M | 2.40M | 2.60M | 3.50M | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.22M | 12.48M | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.05M | 19.05M | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.90M | 61.43M | 70.75M | 73.90M | 79.36M | 95.96M | 97.66M | 97.48M | 115.05M | 114.08M | 131.31M | 132.46M | 130.98M | 129.48M | 126.35M | 123.39M | 122.30M | 120.46M | 120.72M | 118.21M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.35M | 1.64M | 2.04M | 2.06M | 4.60M | 2.48M | 2.38M | 2.75M | 3.25M | 4.92M | 4.75M | 4.43M | 4.44M | 4.12M | 3.59M | 3.75M | 2.77M | 3.57M | 3.33M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.17M | 92.88M | 98.79M | 105.23M | 109.82M | 129.16M | 134.80M | 137.05M | 155.91M | 152.32M | 182.85M | 185.12M | 185.41M | 187.52M | 181.94M | 172.43M | 174.19M | 169.88M | 173.06M | 170.87M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.66M | 32.94M | 35.63M | 37.44M | 40.59M | 52.44M | 64.59M | 63.47M | 67.10M | 65.43M | 80.70M | 79.68M | 78.43M | 82.67M | 82.87M | 81.53M | 80.54M | 78.69M | 77.51M | 76.18M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.75M | 37.75M | 41.47M | 41.47M | 41.47M | 43.65M | 41.09M | 40.78M | 69.51M | 71.39M | 75.87M | 76.64M | 76.64M | 79.13M | 61.15M | 61.15M | 61.15M | 61.15M | 61.15M | 61.15M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 2.90M | 6.93M | 4.41M | 4.20M | 4.99M | 3.84M | 3.59M | 25.25M | 24.12M | 26.57M | 28.16M | 26.94M | 26.36M | 25.10M | 23.85M | 22.59M | 21.34M | 20.08M | 18.82M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | 40.65M | 48.41M | 45.88M | 45.67M | 48.64M | 44.94M | 44.37M | 94.75M | 95.51M | 102.43M | 104.80M | 103.58M | 105.49M | 86.25M | 85.00M | 83.74M | 82.49M | 81.23M | 79.98M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.58M | 0.68M | 1.34M | 0.80M | 1.04M | 0.65M | 0.82M | 1.74M | 1.59M | 1.28M | 1.24M | 1.58M | 1.45M | 0.79M | 1.46M | 1.56M | 1.24M | 1.50M | 1.46M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.10M | 105.83M | 112.95M | 113.76M | 115.47M | 133.61M | 143.83M | 142.05M | 209.49M | 207.85M | 238.96M | 251.52M | 248.46M | 249.30M | 225.61M | 223.09M | 219.39M | 217.58M | 213.34M | 218.36M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.27M | 198.71M | 211.74M | 218.99M | 225.29M | 262.77M | 278.64M | 279.10M | 365.39M | 360.17M | 421.81M | 436.65M | 433.87M | 436.82M | 407.55M | 395.52M | 393.58M | 387.46M | 386.40M | 389.22M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | 10.89M | 10.64M | 9.71M | 14.60M | 17.02M | 10.90M | 7.48M | 12.42M | 14.81M | 27.19M | 25.41M | 26.47M | 31.26M | 31.00M | 28.48M | 28.37M | 25.11M | 27.37M | 27.36M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | 1.00M | | | 2.50M | 42.86M | | | | 5.00M | 18.23M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | 10.89M | 12.64M | 9.71M | 14.60M | 17.02M | 10.90M | 7.48M | 12.42M | 14.81M | 28.19M | 25.41M | 26.47M | 33.76M | 73.86M | 28.48M | 28.37M | 25.11M | 32.37M | 45.58M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 4.50M | 17.05M | 14.30M | 0.17M | 3.84M | 16.49M | 0.50M | 0.96M | 22.75M | 31.83M | 39.12M | 33.18M | 34.77M | 31.74M | 30.55M | 31.16M | 31.23M | 31.83M | 27.54M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 1.25M | 2.64M | 1.83M | 1.56M | 3.07M | 4.00M | 3.25M | 6.14M | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.88M | 8.10M | 16.05M | 2.00M | 20.03M | 18.42M | 18.93M | 2.00M | 30.29M | 23.69M | 4.00M | 4.00M | 31.40M | 42.19M | 6.40M | | 10.07M | 31.84M | 36.28M | 0.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 6.86M | 7.20M | 7.20M | 7.31M | 7.29M | 0.22M | 0.21M | 10.69M | 10.58M | 0.36M | 12.80M | 13.46M | 12.94M | 0.37M | 0.47M | 13.20M | 12.38M | 0.57M | 0.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 5.95M | 0.88M | 0.73M | 0.73M | 0.40M | | | | | | 0.43M | 0.32M | 0.62M | 0.95M | 1.48M | 0.21M | 1.23M | 2.33M | 2.78M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.24M | 56.35M | 64.96M | 62.68M | 56.78M | 57.19M | 56.39M | 58.96M | 75.20M | 73.18M | 97.82M | 103.34M | 106.38M | 130.03M | 129.66M | 121.46M | 124.99M | 103.26M | 110.96M | 101.72M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | | | 7.80M | 19.57M | 19.63M | 19.93M | 20.00M | 32.94M | 32.98M | 33.02M | 40.95M | 41.68M | 42.20M | 42.24M | 42.27M | 42.27M | 42.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 2.00M | 2.00M | 2.00M | 4.00M | 59.70M | 2.00M | 45.67M | 44.77M | 39.00M | 6.92M | 10.12M | 59.89M | 4.93M | 54.34M | 53.69M | 51.75M | 17.95M | 17.95M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.32M | 2.80M | 4.35M | 5.05M | 5.33M | 8.82M | 8.87M | 12.99M | 13.05M | 14.04M | 11.71M | 10.32M | 8.97M | 6.27M | 5.81M | 10.61M | 11.20M | 9.16M | 8.69M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.78M | 25.21M | 27.00M | 28.01M | 27.16M | 31.01M | 30.38M | 29.89M | 39.61M | 50.17M | 48.16M | 71.09M | 56.68M | 52.01M | 50.11M | 46.57M | 44.94M | 47.46M | 46.38M | 54.44M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | | | | 1.00M | 1.61M | 1.48M | 1.22M | 0.85M | 4.10M | 5.97M | 5.79M | 6.67M | 6.66M | 3.88M | 3.15M | 2.47M | 3.94M | 3.98M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.32M | 130.72M | 136.66M | | | 163.81M | 179.86M | 179.24M | 260.93M | 255.11M | 317.58M | 331.28M | 332.20M | 337.44M | 328.00M | 318.37M | 301.50M | 290.74M | 287.15M | 289.95M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.72M | 131.13M | 136.66M | 137.34M | 130.35M | 164.80M | 181.47M | 180.72M | 262.16M | 255.96M | 321.68M | 337.25M | 338.00M | 344.11M | 334.66M | 322.25M | 304.65M | 293.21M | 291.10M | 293.93M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.88M | 12.10M | 18.05M | 4.00M | 22.03M | 22.42M | 78.64M | 4.00M | 75.96M | 68.46M | 43.00M | 10.92M | 41.52M | 102.07M | 11.33M | 54.34M | 63.76M | 83.59M | 54.23M | 18.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.55M | 67.58M | 75.08M | 81.64M | 94.94M | 97.97M | 97.16M | 98.39M | 103.23M | 104.65M | 100.14M | 99.40M | 95.87M | 92.71M | 72.89M | 73.28M | 88.93M | 94.26M | 95.30M | 95.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.55M | 67.58M | 75.08M | 81.64M | 94.94M | 97.97M | 97.16M | 98.39M | 103.23M | 104.65M | 100.14M | 99.40M | 95.87M | 92.71M | 72.89M | 73.28M | 88.93M | 94.26M | 95.30M | 95.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.27M | 198.71M | 211.74M | 218.99M | 225.29M | 262.77M | 278.64M | 279.10M | 365.39M | 360.17M | 421.81M | 436.65M | 433.87M | 436.82M | 407.55M | 395.52M | 393.58M | 387.46M | 386.40M | 389.22M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.03M | 0.01M | 0.01M | 0.01M | | 0.62M | 0.02M | 0.65M | 0.01M | 0.04M | 0.00M | 0.68M | 0.69M | 0.69M | 0.71M | 0.74M | 0.75M | 0.75M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.28M | 7.66M | 14.77M | 21.31M | 36.67M | 40.14M | 39.51M | 41.35M | 42.91M | 43.97M | 38.96M | 38.28M | 35.00M | 32.14M | 12.27M | 12.77M | 28.63M | 28.06M | 29.06M | 29.00M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |