|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28M | 9.74M | 10.27M | 36.36M | 22.78M | 17.22M | 13.12M | 6.80M | 12.79M | 13.45M | 19.48M | 22.15M | 24.64M | 26.24M | 26.39M | 19.21M | 20.00M | 20.10M | 22.19M | 22.96M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28M | 9.74M | 10.27M | 36.36M | 22.78M | 17.22M | 13.12M | 6.80M | 12.79M | 13.45M | 19.48M | 22.15M | 24.64M | 26.24M | 26.39M | 19.21M | 20.00M | 20.10M | 22.19M | 22.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.62M | 13.52M | 21.77M | 23.86M | 23.19M | 26.60M | 26.67M | 27.68M | 25.61M | 28.20M | 30.11M | 30.38M | 28.54M | 31.53M | 30.80M | 30.47M | 23.65M | 25.09M | 21.93M | 23.26M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.96M | 1.15M | 1.75M | 2.03M | 3.45M | 0.93M | 2.78M | 2.31M | 3.02M | 0.63M | 1.77M | 1.56M | 1.40M | 2.72M | 3.47M | 1.64M | 3.07M | 0.45M | 1.11M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.88M | 15.47M | 22.91M | 25.62M | 25.22M | 30.06M | 27.60M | 30.46M | 27.92M | 31.22M | 30.73M | 32.15M | 30.10M | 32.93M | 33.52M | 33.95M | 25.29M | 28.16M | 22.38M | 24.38M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71M | 7.32M | 9.61M | 13.06M | 15.72M | 21.59M | 28.57M | 26.78M | | 24.07M | | 22.33M | 18.09M | 13.53M | 13.30M | 11.10M | 11.99M | 10.77M | 10.33M | 10.92M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37M | 7.74M | 16.95M | 16.31M | 17.45M | 16.09M | 16.69M | 22.38M | | 25.67M | | 20.45M | 22.46M | 14.17M | 16.23M | 17.97M | 16.16M | 15.60M | 16.42M | 16.16M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08M | 15.06M | 26.56M | 29.37M | 33.17M | 37.68M | 45.26M | 49.16M | 51.73M | 49.74M | 45.80M | 42.77M | 40.55M | 27.70M | 29.53M | 29.07M | 28.15M | 26.37M | 26.75M | 27.07M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 2.88M | 3.55M | 2.99M | 4.00M | 5.42M | 4.57M | 0.11M | 3.44M | 2.66M | 2.90M | 2.84M | 2.59M | 2.33M | 3.17M | 3.33M | 3.03M | 2.76M | 3.10M | 3.49M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.57M | 43.15M | 63.29M | 94.34M | 85.16M | 90.03M | 90.56M | 90.05M | 95.89M | 96.55M | 98.91M | 99.91M | 97.88M | 88.95M | 92.62M | 85.55M | 76.46M | 77.39M | 74.42M | 77.90M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.58M | 1.77M | 1.83M | 2.33M | 3.65M | 4.86M | 5.08M | 4.81M | 4.63M | 4.93M | 4.82M | 4.41M | 4.02M | 3.64M | 3.15M | 2.77M | 2.46M | 2.11M | 1.82M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.81M | 15.81M | 18.27M | 18.76M | 18.76M | 20.77M | 27.15M | 27.15M | 27.86M | 27.82M | 27.82M | 27.82M | 27.82M | 27.82M | 27.82M | 30.49M | 31.09M | 31.09M | 31.09M | 31.09M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49M | 14.49M | 19.40M | 25.28M | 25.28M | 25.28M | 15.61M | 14.11M | 12.03M | 10.56M | 25.28M | 7.87M | 25.28M | 5.25M | 4.00M | 4.91M | 26.30M | 3.74M | 3.14M | 2.54M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.30M | 30.30M | 37.67M | 44.04M | 44.04M | 46.05M | 42.76M | 41.26M | 39.89M | 38.39M | 53.11M | 35.70M | 53.11M | 33.08M | 31.82M | 35.40M | 57.38M | 34.83M | 34.23M | 33.63M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.27M | 0.25M | 0.33M | 0.33M | 0.51M | 0.56M | 0.48M | 0.47M | 0.46M | 0.59M | 0.59M | 0.60M | 0.61M | 0.68M | 0.58M | 0.62M | 0.69M | 0.67M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.70M | 29.17M | 41.89M | 40.14M | 45.82M | 47.02M | 59.58M | 57.74M | 55.60M | 54.60M | 53.49M | 51.72M | 49.51M | 46.66M | 45.24M | 48.67M | 47.73M | 46.33M | 45.14M | 43.83M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.27M | 72.57M | 105.19M | 134.48M | 130.98M | 137.37M | 150.13M | 147.78M | 151.49M | 151.62M | 152.40M | 151.62M | 147.39M | 136.21M | 137.86M | 134.22M | 124.19M | 123.72M | 119.57M | 121.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.79M | 9.12M | 15.60M | 13.31M | 15.51M | 20.64M | 15.38M | 16.72M | 15.19M | 12.40M | 9.15M | 9.60M | 13.85M | 10.35M | 17.15M | 15.97M | 11.01M | 13.26M | 9.63M | 12.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.79M | 10.59M | 15.60M | 13.31M | 15.51M | 20.64M | 15.38M | 16.72M | 15.19M | 12.40M | 9.15M | 9.60M | 13.85M | 10.35M | 17.15M | 15.97M | 11.01M | 13.26M | 9.63M | 12.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | 4.94M | 3.89M | 5.10M | 3.69M | 4.73M | 4.18M | 3.21M | 3.07M | 2.43M | 2.54M | 3.30M | 4.54M | 5.84M | 3.44M | 2.97M | 3.90M | 3.47M | 3.83M | 4.16M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 7.33M | 3.77M | 10.29M | 6.18M | 8.48M | 16.71M | 15.32M | 5.16M | 28.81M | 34.06M | 3.21M | 2.97M | 2.22M | 3.01M | 2.28M | 10.59M | 1.88M | 11.26M | 11.54M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.47M | 1.51M | 1.47M | 1.67M | 1.67M | 2.00M | 2.00M | 2.48M | 2.74M | 3.00M | 3.00M | 3.00M | 3.00M | 3.06M | 3.06M | 3.06M | 3.07M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.39M | 0.40M | 0.43M | 0.44M | 0.37M | 0.39M | 0.40M | 0.53M | 0.65M | 0.39M | 0.65M | 0.77M | 0.77M | 0.67M | 0.62M | 0.62M | 0.10M | 0.11M | 0.13M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.85M | 0.86M | 0.60M | 0.95M | 0.97M | 4.06M | 3.70M | 3.08M | 2.49M | 2.77M | 2.78M | 2.73M | 3.02M | 2.88M | 2.72M | 2.39M | 3.30M | 3.52M | 3.77M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.72M | 22.86M | 31.10M | 30.16M | 33.34M | 35.52M | 40.24M | 39.48M | 45.95M | 46.39M | 48.75M | 47.99M | 43.57M | 30.16M | 35.51M | 33.44M | 28.57M | 30.42M | 24.72M | 28.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.21M | 27.07M | 26.52M | 14.69M | 14.27M | 18.47M | 17.72M | 16.97M | 16.22M | 15.47M | 14.72M | 13.97M | 13.22M | 12.41M | 11.63M | 9.46M | 8.68M | 10.66M | 9.68M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.24M | 0.30M | 0.37M | 0.35M | 0.37M | 1.46M | 1.22M | 1.02M | 0.89M | 1.09M | 2.41M | 2.42M | 2.74M | 2.56M | 2.52M | 2.29M | 2.25M | 2.12M | 2.03M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | | | | | 0.15M | 0.21M | 0.28M | 0.35M | 0.18M | 0.25M | 0.32M | 0.41M | 0.17M | 0.18M | 0.19M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 2.26M | | | | 2.85M | | | | 2.30M | | | | 2.06M | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.40M | 1.38M | 1.29M | 7.92M | 7.68M | 11.68M | 11.07M | 10.54M | 11.46M | 11.19M | 12.14M | 11.76M | 11.48M | 11.01M | 11.24M | 10.69M | 10.24M | 9.73M | 9.27M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 25.07M | 58.18M | 56.68M | 48.03M | 49.80M | 58.71M | 57.20M | 62.92M | 62.61M | 64.22M | 62.71M | 57.54M | 43.38M | 47.91M | 45.06M | 38.02M | 39.11M | 35.38M | 38.05M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.36M | 26.47M | 59.55M | 57.97M | 55.95M | 57.48M | 70.39M | 68.27M | 73.46M | 74.07M | 75.41M | 74.85M | 69.31M | 54.85M | 58.93M | 56.31M | 48.72M | 49.34M | 45.12M | 47.31M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 3.68M | 28.59M | 27.99M | 16.36M | 15.95M | 20.47M | 19.72M | 19.46M | 18.96M | 18.47M | 17.72M | 16.97M | 16.22M | 15.47M | 14.69M | 12.52M | 11.75M | 10.66M | 9.68M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.91M | 46.10M | 45.63M | 76.51M | 75.03M | 79.90M | 79.74M | 79.52M | 78.03M | 77.56M | 76.99M | 76.78M | 78.08M | 81.36M | 78.93M | 77.91M | 75.47M | 74.38M | 74.45M | 74.42M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.91M | 46.10M | 45.63M | 76.51M | 75.03M | 79.90M | 79.74M | 79.52M | 78.03M | 77.56M | 76.99M | 76.78M | 78.08M | 81.36M | 78.93M | 77.91M | 75.47M | 74.38M | 74.45M | 74.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.27M | 72.57M | 105.19M | 134.48M | 130.98M | 137.37M | 150.13M | 147.78M | 151.49M | 151.62M | 152.40M | 151.62M | 147.39M | 136.21M | 137.86M | 134.22M | 124.19M | 123.72M | 119.57M | 121.73M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | -206.45M | 0.37M | 0.37M | -209.53M | 0.37M | 0.37M | -216.85M | 0.37M | -220.39M | 0.37M | 0.37M | -223.02M | -225.52M | 0.37M | -231.76M | 0.37M | -235.79M | 0.37M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |