|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 30.67M | 20.85M | 20.68M | 12.14M | 9.05M | 21.51M | 11.04M | 14.16M | 11.17M | 10.47M | 12.41M | 17.14M | 7.48M | 14.65M | 33.54M | 31.52M | 17.12M | 15.96M | 21.70M | 19.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 30.67M | 20.85M | 20.68M | 12.14M | 9.05M | 21.51M | 11.04M | 14.16M | 11.17M | 10.47M | 12.41M | 17.14M | 7.48M | 14.65M | 33.54M | 31.52M | 17.12M | 15.96M | 21.70M | 19.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 55.98M | 65.45M | 50.04M | 71.34M | 73.32M | 75.92M | 80.58M | 76.47M | 75.29M | 67.78M | 73.72M | 68.54M | 76.42M | 79.58M | 78.46M | 75.49M | 87.89M | 91.02M | 95.44M | 88.68M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 12.01M | 11.00M | 11.85M | 11.04M | 13.36M | 11.91M | 11.56M | 9.38M | 9.38M | 4.72M | 9.00M | 8.50M | 8.16M | 7.21M | 8.60M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 65.39M | 77.46M | 61.04M | 83.19M | 84.35M | 89.28M | 92.50M | 88.02M | 84.67M | 77.15M | 78.45M | 77.54M | 84.92M | 87.74M | 85.68M | 84.09M | 87.89M | 91.02M | 95.44M | 88.68M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 38.02M | 43.73M | 54.25M | 66.52M | 67.32M | 64.92M | 61.43M | 63.74M | 68.51M | 67.74M | 64.06M | 79.83M | 81.47M | 87.94M | 63.86M | 66.47M | 72.21M | 72.88M | 61.56M | 52.04M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | | 4.85M | 5.21M | 3.87M | 5.29M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 5.74M | 6.78M | 7.09M | 11.57M | 10.02M | 10.30M | 9.46M | 10.57M | 9.80M | 6.54M | 6.53M | 7.48M | 7.39M | 7.84M | 8.78M | 6.81M | 7.05M | 6.81M | 8.18M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 40.27M | 46.44M | 58.01M | 70.52M | 75.80M | 72.22M | 68.40M | 69.72M | 75.24M | 74.08M | 70.59M | 83.38M | 85.91M | 92.29M | 72.66M | 75.25M | 83.87M | 85.13M | 72.24M | 65.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | 5.10M | 5.52M | 6.17M | 5.07M | 5.08M | 7.55M | 8.23M | 8.35M | 8.75M | 8.65M | 11.86M | 9.93M | 12.29M | 11.35M | 10.35M | 15.85M | 19.49M | 15.56M | 15.41M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 135.48M | 137.96M | 145.70M | 160.00M | 163.35M | 176.67M | 167.57M | 168.33M | 170.05M | 160.85M | 165.38M | 180.93M | 179.75M | 198.81M | 203.04M | 192.61M | 204.34M | 211.34M | 204.94M | 188.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.18M | 60.22M | 58.94M | 62.64M | 63.05M | 61.03M | 60.77M | 64.07M | 68.65M | 80.27M | 104.77M | 106.30M | 108.43M | 106.68M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 47.15M | 48.21M | 50.65M | 48.76M | 48.76M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 23.91M | 22.82M | 21.85M | 20.89M | 19.92M | 18.95M | 17.99M | 17.02M | 16.05M | 15.09M | 14.12M | 13.15M | 12.24M | 11.35M | 10.49M | 9.63M | 20.95M | 19.74M | 18.54M | 17.55M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 71.06M | 69.97M | 69.00M | 68.04M | 67.07M | 66.10M | 65.14M | 64.17M | 63.20M | 62.24M | 61.27M | 60.30M | 59.40M | 58.50M | 57.64M | 56.78M | 69.16M | 70.39M | 67.31M | 66.31M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 6.00M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 6.00M | 6.18M | 7.74M | 7.06M | 5.01M | 6.78M | 5.49M | 7.87M | 6.39M | 3.98M | 17.52M | 21.53M | 20.96M | 20.32M | 22.25M | 21.52M | 19.02M | 22.51M | 24.58M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 112.89M | 114.32M | 122.44M | 125.74M | 126.33M | 128.38M | 129.10M | 129.88M | 130.02M | 131.27M | 128.31M | 138.85M | 141.70M | 143.53M | 146.62M | 159.30M | 195.45M | 195.72M | 198.25M | 197.57M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 248.37M | 252.28M | 268.14M | 285.74M | 289.68M | 305.05M | 296.67M | 298.21M | 300.07M | 292.12M | 293.68M | 319.78M | 321.45M | 342.35M | 349.66M | 351.91M | 399.80M | 407.06M | 403.19M | 386.45M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 20.78M | 18.80M | 26.44M | 30.38M | 28.82M | 25.70M | 24.37M | 25.91M | 22.57M | 16.88M | 12.80M | 23.64M | 20.28M | 21.54M | 16.12M | 22.06M | 24.56M | 29.39M | 27.80M | 22.47M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 20.78M | 18.80M | 26.44M | 30.38M | 28.82M | 25.70M | 24.37M | 25.91M | 22.57M | 16.88M | 12.80M | 23.64M | 20.28M | 21.54M | 16.12M | 22.06M | 24.56M | 29.39M | 27.80M | 22.47M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 7.19M | 7.96M | 2.00M | 1.86M | 1.10M | 1.09M | 29.43M | 30.50M | 0.97M | 0.67M | 2.01M | 2.84M | 1.59M | 0.87M | 6.00M | 0.40M | 6.37M | 0.84M | 48.26M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 4.21M | 6.27M | 8.62M | 6.46M | 7.08M | 6.41M | 7.45M | 3.92M | 3.86M | 5.61M | 8.53M | 7.26M | 8.62M | 8.43M | 7.89M | 11.10M | 11.00M | 7.17M | 9.22M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 2.02M | 1.02M | 1.00M | 0.94M | 0.76M | 0.62M | 0.72M | 0.46M | 0.46M | 0.35M | | | | 0.88M | 2.36M | 0.31M | 0.01M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.03M | 1.18M | 0.50M | 0.83M | 3.92M | 3.57M | 2.12M | 0.73M | 0.79M | 0.84M | 1.17M | 1.32M | 1.47M | 1.49M | 1.55M | 1.53M | 3.60M | 3.92M | 3.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 53.74M | 51.92M | 64.78M | 60.55M | 63.94M | 64.00M | 68.01M | 57.46M | 53.80M | 45.63M | 49.45M | 74.02M | 68.95M | 75.11M | 75.59M | 65.21M | 79.03M | 82.45M | 84.10M | 74.33M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 302.88M | 303.25M | 303.63M | 314.39M | 309.74M | 310.09M | 285.52M | 285.98M | 284.42M | 272.67M | 265.00M | 265.33M | 269.65M | 280.15M | 280.40M | 280.66M | 310.91M | 308.43M | 286.67M | 276.90M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | 6.66M | 5.25M | 5.89M | 5.56M | 6.45M | 6.81M | 6.54M | 7.23M | 7.92M | 7.14M | 6.74M | 4.96M | 5.06M | 3.32M | 3.14M | | 3.22M | 2.25M | 2.56M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56M | 12.98M | 15.51M | 18.95M | 17.41M | 18.77M | 18.40M | 18.96M | 17.59M | 22.62M | 24.04M | 22.14M | 22.44M | 24.82M | 25.97M | 32.63M | 38.88M | 38.61M | 47.51M | 46.67M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 364.07M | 361.83M | 373.65M | 380.84M | 379.23M | 380.54M | 360.34M | 349.98M | 345.45M | 326.22M | 321.58M | 346.09M | 343.56M | 360.32M | 359.31M | 349.00M | 389.94M | 394.11M | 373.02M | 353.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 377.63M | 374.81M | 389.16M | 399.79M | 396.65M | 399.31M | 378.74M | 368.94M | 363.04M | 348.83M | 345.62M | 368.23M | 366.00M | 385.14M | 385.28M | 381.63M | 428.82M | 432.72M | 420.52M | 400.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 302.88M | 303.25M | 303.63M | 314.39M | 309.74M | 310.09M | 285.52M | 285.98M | 284.42M | 272.67M | 265.00M | 265.33M | 269.65M | 280.15M | 280.40M | 280.66M | 310.91M | 308.43M | 286.67M | 276.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -129.26M | -122.53M | -121.02M | -114.06M | -106.97M | -94.26M | -82.08M | -70.73M | -62.97M | -56.72M | -51.94M | -48.45M | -44.56M | -42.79M | -35.62M | -29.72M | -29.03M | -25.66M | -17.33M | -14.01M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -129.26M | -122.53M | -121.02M | -114.06M | -106.97M | -94.26M | -82.08M | -70.73M | -62.97M | -56.72M | -51.94M | -48.45M | -44.56M | -42.79M | -35.62M | -29.72M | -29.03M | -25.66M | -17.33M | -14.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 248.37M | 252.28M | 268.14M | 285.74M | 289.68M | 305.05M | 296.67M | 298.21M | 300.07M | 292.12M | 293.68M | 319.78M | 321.45M | 342.35M | 349.66M | 351.91M | 399.80M | 407.06M | 403.19M | 386.45M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -17.55M | -10.92M | -10.25M | -4.25M | 1.90M | 13.81M | 26.29M | 37.16M | 43.69M | 47.54M | 50.28M | 55.73M | 61.73M | 63.02M | 69.80M | 74.57M | 75.09M | 77.40M | 84.75M | 86.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.26M | 0.26M | 0.26M | 0.27M | 0.24M | 0.10M | 0.09M | 0.27M | 0.45M | 0.71M | 0.79M | 0.70M | 0.64M | 0.60M | 0.59M | 0.55M | 0.53M | 0.51M | 0.57M |