|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.20M | 4.46M | 4.34M | 3.30M | 3.54M | 3.71M | 5.18M | 3.93M | 4.15M | 4.28M | 4.07M | 4.26M | 4.53M | 5.72M | 5.01M | 5.29M | 2.03M | 2.67M | 2.27M | 14.26M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.02M | 0.00M | | 1.12M | 0.86M | 0.46M | 0.73M | | | | | 0.12M | | 0.12M | | | 0.04M | 0.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.21M | 4.50M | 4.36M | 3.31M | 3.54M | 4.83M | 6.04M | 4.40M | 4.89M | 4.28M | 4.07M | 4.26M | 4.53M | 5.85M | 5.01M | 5.41M | 2.03M | 2.67M | 2.31M | 14.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.78M | 38.88M | 52.66M | 59.23M | 63.05M | 73.97M | 71.56M | 60.59M | 63.42M | 67.00M | 47.65M | 52.40M | 70.93M | 79.51M | 66.95M | 60.10M | 78.32M | 98.13M | 78.17M | 96.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.50M | 111.24M | 107.17M | 111.07M | 125.16M | 117.26M | 121.78M | 116.34M | 122.36M | 105.42M | 120.52M | 135.72M | 139.48M | 120.98M | 103.42M | 104.97M | 102.88M | 96.88M | 91.04M | 113.19M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.28M | 150.12M | 159.83M | 170.29M | 188.21M | 191.24M | 193.34M | 176.93M | 185.78M | 172.42M | 168.16M | 188.11M | 210.41M | 200.49M | 170.37M | 165.07M | 181.20M | 195.02M | 169.21M | 209.93M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.13M | 35.24M | 1.84M | 47.30M | 1.90M | 2.20M | 47.98M | 2.18M | 58.75M | 59.41M | 68.11M | 71.80M | 2.32M | 2.47M | 54.02M | 53.63M | 49.49M | 2.90M | 46.74M | 2.81M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 0.93M | 3.02M | 2.90M | 2.91M | 3.82M | 5.11M | 7.52M | 8.85M | 9.18M | 8.91M | 9.08M | 9.37M | 8.29M | 1.01M | 1.23M | 1.41M | 1.33M | 0.89M | 0.92M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 5.02M | 10.10M | 10.62M | 12.70M | 12.65M | 15.77M | 16.13M | 14.79M | 12.21M | 11.91M | 13.27M | 12.53M | 12.66M | 22.20M | 23.28M | 23.00M | 21.97M | 23.74M | 26.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.03M | 43.04M | 59.65M | 62.71M | 74.25M | 71.58M | 71.03M | 70.97M | 84.58M | 83.09M | 91.23M | 96.48M | 87.73M | 84.98M | 79.77M | 80.68M | 76.48M | 74.52M | 74.29M | 69.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 1.92M | 5.74M | 4.94M | 3.84M | 4.33M | 10.69M | 9.01M | 4.92M | 6.64M | 9.03M | 7.84M | 5.27M | 2.53M | 7.34M | 6.23M | 4.30M | 2.69M | 5.67M | 5.18M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.54M | 198.27M | 228.23M | 241.24M | 269.83M | 270.85M | 278.74M | 260.84M | 279.43M | 266.21M | 272.48M | 296.69M | 307.95M | 293.72M | 262.49M | 257.27M | 264.00M | 274.90M | 251.43M | 299.16M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.01M | 111.16M | 121.27M | 123.05M | 124.65M | 124.23M | 133.17M | 134.42M | 137.51M | 139.81M | 143.96M | 145.32M | 147.35M | 149.26M | 150.46M | 150.81M | 153.53M | 155.93M | 157.51M | 163.64M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 4.43M | | 4.08M | 3.61M | 3.41M | | | 0.51M | 3.08M | | 3.48M | | | 0.50M | 0.38M | 0.38M | | 3.72M | 3.22M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.98M | 22.98M | 53.68M | 53.68M | 53.68M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | 9.57M | 43.96M | 38.18M | 37.07M | 36.33M | 35.26M | 34.20M | 33.16M | 32.12M | 31.07M | 30.07M | 29.06M | 28.05M | 27.04M | 26.03M | 25.02M | 24.02M | 23.01M | 23.48M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.87M | 32.56M | 97.65M | 91.87M | 90.76M | 91.84M | 90.76M | 89.71M | 88.66M | 87.62M | 86.58M | 85.57M | 84.56M | 83.55M | 82.55M | 81.54M | 80.53M | 79.52M | 78.51M | 78.98M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | 0.39M | | | | 0.37M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | 6.22M | 6.62M | 6.28M | 5.71M | 5.40M | 5.54M | 5.77M | 6.03M | 5.84M | 6.71M | 6.74M | 6.39M | 6.49M | 6.42M | 6.30M | 6.36M | 6.55M | 5.28M | 5.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.56M | 182.70M | 319.45M | 318.28M | 316.75M | 315.63M | 322.60M | 321.54M | 323.31M | 322.88M | 325.40M | 324.61M | 323.80M | 323.47M | 327.17M | 324.96M | 328.58M | 330.33M | 328.20M | 334.98M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.11M | 380.97M | 547.68M | 559.52M | 586.58M | 586.48M | 601.34M | 582.38M | 602.74M | 589.09M | 597.88M | 621.30M | 631.75M | 617.19M | 589.65M | 582.23M | 592.58M | 605.23M | 579.63M | 634.14M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 20.15M | 32.27M | 36.95M | 49.64M | 40.44M | 26.97M | 24.89M | 26.72M | 31.16M | 31.14M | 26.36M | 24.51M | 20.36M | 27.78M | 24.68M | 30.79M | 28.05M | 22.19M | 27.89M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.76M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 20.15M | 32.27M | 36.95M | 49.64M | 40.44M | 26.97M | 24.89M | 26.72M | 31.16M | 41.90M | 26.36M | 24.51M | 20.36M | 27.78M | 24.68M | 30.79M | 28.05M | 22.19M | 27.89M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.99M | 17.41M | 24.50M | 23.91M | 29.24M | 32.56M | 30.96M | 24.30M | 25.77M | 23.79M | 27.91M | 22.49M | 23.23M | 26.66M | 28.17M | 22.04M | 23.74M | 32.27M | 27.74M | 24.64M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.38M | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 10.76M | 10.76M | 10.76M | 10.76M | | 10.76M | 10.76M | 10.76M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.40M | 4.70M | 4.77M | 4.77M | 4.72M | 4.70M | 4.63M | 4.89M | 4.90M | 4.93M | 5.07M | 5.11M | 5.18M | 4.99M | 5.04M | 5.05M | 4.77M | 4.83M | 5.15M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 5.39M | 2.62M | 4.09M | 8.13M | 16.24M | 17.46M | 25.79M | 26.99M | 17.26M | 21.45M | 18.60M | 37.10M | 28.90M | 11.20M | 9.30M | 4.22M | 8.31M | 8.79M | 50.86M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.58M | 45.34M | 64.09M | 69.72M | 91.78M | 97.50M | 90.84M | 90.36M | 95.12M | 87.86M | 96.19M | 83.27M | 100.71M | 91.85M | 75.13M | 64.06M | 66.80M | 76.39M | 66.55M | 111.54M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 86.76M | 90.25M | 86.71M | 71.82M | 83.70M | 62.62M | 70.07M | 58.08M | | 89.86M | 75.92M | 60.70M | 11.48M | 10.73M | 9.98M | 27.63M | 8.48M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 1.00M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.55M | 12.39M | 10.98M | 11.37M | 11.29M | 10.98M | 11.40M | 12.04M | 11.83M | 11.64M | 10.94M | 10.86M | 11.16M | 10.86M | 8.30M | 9.04M | 8.76M | 8.42M | 12.48M | 13.28M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.63M | 30.00M | 93.72M | 92.54M | 91.37M | 90.23M | 89.47M | 88.33M | 87.79M | 86.53M | 85.28M | 84.21M | 82.92M | 81.75M | 85.74M | 84.51M | 86.66M | 87.40M | 86.22M | 86.55M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.64M | 0.51M | 8.73M | 0.81M | 0.71M | 7.27M | 7.66M | 7.96M | 9.32M | 9.85M | 10.62M | 10.48M | 9.85M | 9.67M | 10.32M | 9.90M | 10.29M | 9.81M | 10.83M | 11.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.75M | 100.15M | 255.56M | 271.71M | 288.93M | 270.53M | 275.41M | 253.35M | 264.82M | 244.10M | 246.90M | 268.21M | 270.71M | 245.16M | 205.33M | 193.88M | 202.84M | 209.07M | 174.01M | 219.11M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.40M | 100.66M | 264.30M | 272.52M | 289.64M | 277.80M | 283.07M | 261.30M | 274.14M | 253.95M | 257.52M | 278.69M | 280.56M | 254.83M | 215.65M | 203.78M | 213.13M | 218.88M | 184.85M | 230.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 86.76M | 90.25M | 86.71M | 75.34M | 94.45M | 73.37M | 80.83M | 68.83M | | 100.62M | 86.68M | 71.46M | 14.47M | 13.72M | 12.97M | 30.63M | 11.48M | 2.99M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.71M | 280.31M | 283.38M | 287.00M | 296.94M | 308.68M | 318.27M | 321.08M | 328.60M | 335.14M | 340.36M | 342.61M | 351.18M | 362.36M | 374.00M | 378.46M | 379.45M | 386.35M | 394.78M | 403.73M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.71M | 280.31M | 283.38M | 287.00M | 296.94M | 308.68M | 318.27M | 321.08M | 328.60M | 335.14M | 340.36M | 342.61M | 351.18M | 362.36M | 374.00M | 378.46M | 379.45M | 386.35M | 394.78M | 403.73M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.11M | 380.97M | 547.68M | 559.52M | 586.58M | 586.48M | 601.34M | 582.38M | 602.74M | 589.09M | 597.88M | 621.30M | 631.75M | 617.19M | 589.65M | 582.23M | 592.58M | 605.23M | 579.63M | 634.14M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.69M | -1.71M | -1.68M | 163.46M | -0.60M | -1.42M | -0.79M | 193.41M | 200.86M | 206.68M | 212.12M | -0.91M | -0.92M | -1.16M | -0.83M | -0.86M | 259.36M | 272.86M | -0.14M | 0.04M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.09M | 0.20M | 0.20M | 0.20M | 0.10M | 0.23M | 0.23M | 0.23M | 0.32M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.17M |