|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.57M | 0.91M | 1.25M | 2.46M | 9.03M | 2.77M | 1.35M | 1.83M | 3.53M | 2.66M | 7.17M | 4.11M | 6.97M | 4.71M | 4.30M | 3.46M | 7.14M | 6.41M | 10.33M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.57M | 0.91M | 1.25M | 2.46M | 9.03M | 2.77M | 1.35M | 1.83M | 3.53M | 2.66M | 7.17M | 4.11M | 6.97M | 4.71M | 4.30M | 3.46M | 7.14M | 6.41M | 10.33M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.94M | 63.87M | 69.17M | 73.62M | 77.80M | 75.45M | 67.35M | 69.29M | 77.70M | 82.27M | 72.16M | 68.73M | 78.63M | 80.74M | 81.27M | 98.05M | 104.35M | 114.80M | 90.62M | 135.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.20M | 63.87M | 69.17M | 73.62M | 77.80M | 75.45M | 67.35M | 69.29M | 77.70M | 82.27M | 72.16M | 68.73M | 78.63M | 80.74M | 81.27M | 98.05M | 104.35M | 114.80M | 90.62M | 135.79M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.57M | 44.48M | 50.92M | 53.53M | 51.64M | 53.96M | 51.53M | 49.95M | 47.69M | 46.08M | 44.23M | 44.05M | 52.64M | 52.61M | 49.39M | 55.31M | 60.73M | 59.08M | 61.33M | 82.81M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | 2.87M | 2.65M | 2.79M | 3.03M | 6.16M | 6.84M | 7.80M | 3.37M | 3.28M | 3.73M | 3.79M | 6.24M | 6.34M | 6.89M | 7.01M | 7.94M | 7.00M | 5.80M | 11.62M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62M | 20.56M | 18.38M | 22.04M | 19.75M | 20.34M | 14.83M | 9.91M | 12.66M | 13.73M | 12.20M | 12.49M | 12.03M | 12.31M | 13.15M | 12.14M | 11.15M | 12.83M | 14.89M | 22.15M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.94M | 67.91M | 71.95M | 78.36M | 74.42M | 80.46M | 73.20M | 67.66M | 63.72M | 63.09M | 60.15M | 60.33M | 70.91M | 71.26M | 69.43M | 74.46M | 79.82M | 78.91M | 82.02M | 116.59M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 5.44M | 3.41M | 4.30M | 3.24M | 4.36M | 4.38M | 4.62M | 3.53M | 3.96M | 4.39M | 4.59M | 5.65M | 5.52M | 5.32M | 5.81M | 6.54M | 6.67M | 7.21M | 13.88M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.01M | 140.91M | 146.64M | 158.56M | 158.92M | 170.41M | 149.03M | 145.82M | 149.88M | 154.19M | 141.39M | 143.49M | 162.50M | 166.89M | 163.41M | 185.51M | 194.17M | 207.74M | 187.26M | 279.17M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.39M | 24.38M | 24.43M | 24.45M | 24.50M | 24.47M | 24.48M | 24.62M | 24.56M | 24.52M | 24.54M | 24.60M | 24.76M | 24.76M | 24.73M | 24.78M | 24.57M | 24.57M | 24.93M | 24.93M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.65M | 0.35M | 0.67M | 0.62M | 0.56M | 0.89M | 0.72M | 1.23M | 1.72M | 2.99M | 1.79M | 1.61M | 1.16M | 0.99M | 1.03M | 0.99M | 1.54M | 1.91M | 1.69M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.01M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.55M | 29.46M | 28.61M | 27.98M | 27.16M | 26.28M | 25.79M | 25.26M | 25.43M | 25.53M | 26.23M | 26.11M | 32.96M | 32.22M | 31.53M | 31.25M | 31.15M | 30.49M | 30.37M | 57.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.41M | 43.79M | 133.08M | 133.08M | 133.08M | 134.32M | 45.03M | 134.32M | 134.32M | 45.03M | 45.03M | 134.32M | 12.37M | 146.74M | 146.74M | 152.49M | 146.69M | 64.07M | 64.09M | 153.84M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.96M | 71.56M | 98.34M | 69.16M | 67.96M | 54.67M | 86.23M | 12.10M | 86.23M | 86.23M | 48.72M | 47.53M | 56.93M | 97.03M | 16.98M | 62.62M | 124.16M | 59.53M | 16.98M | 210.37M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.38M | 115.34M | 231.41M | 202.24M | 201.04M | 188.99M | 131.26M | 146.42M | 220.55M | 131.26M | 93.75M | 181.85M | 69.30M | 243.77M | 163.73M | 215.12M | 270.84M | 123.60M | 81.07M | 364.21M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 1.10M | | | | 0.20M | | | | 4.92M | | | | 5.50M | | 5.56M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 3.07M | 3.28M | 3.00M | 3.35M | 3.19M | 3.31M | 3.74M | 3.69M | 4.26M | 4.14M | 4.65M | 1.20M | 5.47M | 5.53M | 7.31M | 3.75M | 9.50M | 3.84M | 3.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.81M | 158.68M | 156.83M | 154.00M | 152.16M | 149.09M | 147.26M | 145.20M | 146.27M | 147.58M | 146.16M | 144.48M | 186.30M | 182.61M | 181.14M | 199.05M | 202.20M | 197.13M | 209.05M | 521.38M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.82M | 299.59M | 303.47M | 312.56M | 311.08M | 319.50M | 296.28M | 291.02M | 296.15M | 301.77M | 287.55M | 287.97M | 348.80M | 349.50M | 344.55M | 384.56M | 396.36M | 404.87M | 396.31M | 800.55M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.98M | 41.28M | 36.74M | 38.70M | 34.78M | 41.13M | 27.29M | 24.75M | 29.21M | 33.55M | 23.14M | 26.11M | 32.19M | 33.84M | 32.32M | 43.75M | 48.53M | 47.31M | 43.33M | 68.81M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.98M | 41.28M | 36.74M | 38.70M | 34.78M | 41.13M | 27.29M | 24.75M | 29.21M | 33.55M | 23.14M | 26.11M | 32.19M | 33.84M | 32.32M | 43.75M | 48.53M | 47.31M | 43.33M | 68.81M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 28.95M | 27.48M | 8.03M | 38.73M | 2.51M | 33.27M | 37.72M | 43.78M | 3.67M | 38.85M | 10.02M | 43.44M | 9.26M | 42.66M | 11.87M | 3.96M | 44.10M | 43.84M | 2.71M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 5.37M | 7.03M | 3.92M | 4.50M | 4.85M | 6.05M | 4.64M | 5.44M | 5.21M | 5.81M | 4.48M | 6.04M | 6.21M | 6.70M | 5.68M | 7.39M | 7.29M | 7.91M | 10.42M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | | 58.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | 0.27M | | 1.27M | 1.19M | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.20M | | | 0.11M | 1.83M | 0.40M | | 0.55M | 0.46M | 0.48M | 0.54M | | | 0.49M | 0.59M | | 1.50M | | 0.65M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | 8.51M | 6.33M | 8.42M | 6.42M | 6.20M | 3.94M | 3.85M | 5.42M | 6.90M | 6.21M | 4.58M | 8.47M | 10.29M | 8.71M | 6.64M | 4.07M | 4.90M | 3.98M | 7.42M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.89M | 73.80M | 67.79M | 75.17M | 77.08M | 79.94M | 64.13M | 66.04M | 76.56M | 77.97M | 65.55M | 66.26M | 79.21M | 80.07M | 78.55M | 89.19M | 97.35M | 94.98M | 87.17M | 188.28M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.45M | 1.39M | 1.32M | 1.25M | 1.17M | 1.10M | 1.04M | 0.96M | 0.88M | 0.80M | 0.72M | 0.64M | 0.55M | 0.47M | 0.38M | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.03M | 78.27M | 83.03M | 59.25M | 79.60M | 77.55M | 59.25M | 49.57M | 35.20M | 28.67M | 21.52M | 16.35M | 54.23M | 44.12M | 38.19M | 51.79M | 44.99M | 47.10M | 27.94M | 203.01M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | | 3.20M | 8.85M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89M | 10.09M | 9.44M | 9.07M | 5.78M | 8.57M | 6.96M | 6.12M | 5.95M | 7.63M | 6.85M | 6.22M | 11.27M | 10.78M | 10.69M | 13.16M | 12.05M | 11.69M | 23.25M | 40.99M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 4.17M | 2.94M | 3.07M | 3.18M | 3.31M | 3.52M | 4.09M | 3.47M | 3.64M | 3.46M | 3.55M | 2.68M | 2.80M | 3.10M | 8.33M | 4.70M | 3.29M | 3.31M | 3.29M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.65M | 295.42M | 300.53M | 309.49M | 307.90M | 316.19M | 292.76M | 286.93M | 292.68M | 298.12M | 284.09M | 284.42M | 346.12M | 346.70M | 341.44M | 376.24M | 391.67M | 401.58M | 393.00M | 797.26M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.82M | 299.59M | 303.47M | 312.56M | 311.08M | 319.50M | 296.28M | 291.02M | 296.15M | 301.77M | 287.55M | 287.97M | 348.80M | 349.50M | 344.55M | 384.56M | 396.36M | 404.87M | 396.31M | 800.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.60M | 81.84M | 86.60M | 62.82M | 83.17M | 81.12M | 62.82M | 53.14M | 38.77M | 32.24M | 25.09M | 19.92M | 57.80M | 47.69M | 41.76M | 55.36M | 48.56M | 50.68M | 27.94M | 261.01M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.17M | 135.37M | 138.89M | 142.54M | 147.77M | 153.73M | 161.32M | 167.74M | 177.58M | 186.55M | 192.93M | 198.44M | 204.35M | 211.18M | 217.12M | 221.71M | 230.72M | 241.33M | 248.10M | 352.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.82M | 299.59M | 303.47M | 312.56M | 311.08M | 319.50M | 296.28M | 291.02M | 296.15M | 301.77M | 287.55M | 287.97M | 348.80M | 349.50M | 344.55M | 384.56M | 396.36M | 404.87M | 396.31M | 800.55M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.25M | | | | -0.92M | -0.95M | -0.99M | -1.02M | -1.04M | -0.99M | -1.02M | -1.04M | -1.05M | -1.06M | -1.09M | -1.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.40M | 2.17M | 0.06M | 8.22M | 0.05M | 18.21M | 0.24M | 0.34M | 35.20M | 39.66M | 0.39M | 47.79M | 52.99M | 0.04M | 59.53M | 0.83M | 0.63M | 76.73M | 0.64M |