|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 4.99M | 6.25M | 2.27M | 3.45M | 16.48M | 24.30M | 26.93M | 27.78M | 31.79M | 22.76M | 33.06M | 28.80M | 40.46M | 55.25M | 50.02M | 49.46M | 49.05M | 41.25M | 45.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 3.08M | 3.48M | 3.16M | 3.45M | 3.56M | 3.60M | 3.72M | 3.76M | 3.81M | 3.80M | 3.17M | 3.19M | 3.22M | 3.20M | 3.64M | 3.66M | 3.68M | 3.70M | 4.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.07M | 9.73M | 5.43M | 6.90M | 20.04M | 27.90M | 30.66M | 31.54M | 35.60M | 26.56M | 36.23M | 31.99M | 43.67M | 58.45M | 53.66M | 53.12M | 52.73M | 44.95M | 49.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.58M | 54.55M | 65.11M | 71.25M | 86.80M | 82.73M | 89.89M | 83.08M | 78.20M | 71.42M | 66.98M | 49.29M | 64.26M | 77.49M | 68.96M | 81.61M | 82.10M | 87.97M | 90.45M | 73.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | | | | 15.55M | 21.53M | 26.71M | 20.01M | 21.46M | 17.38M | 21.17M | 13.27M | 15.96M | 11.57M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.58M | 54.55M | 65.11M | 71.25M | 86.80M | 82.73M | 93.51M | 83.08M | 78.20M | 71.42M | 82.53M | 70.82M | 90.97M | 97.50M | 90.42M | 99.00M | 103.27M | 101.23M | 106.41M | 85.26M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.26M | 144.81M | 142.19M | 139.06M | 131.13M | 127.22M | 120.56M | 132.27M | 113.22M | 94.39M | 84.95M | 88.80M | 93.45M | 104.89M | 93.87M | 116.79M | 148.98M | 152.22M | 127.36M | 129.24M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93M | 10.63M | 8.92M | 11.26M | 13.86M | 17.85M | 16.36M | 18.59M | 18.62M | 24.38M | 8.52M | 34.34M | 41.61M | 15.79M | 4.17M | 6.36M | 4.22M | 1.29M | 1.26M | 4.29M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.49M | 222.33M | 230.23M | 231.49M | 241.79M | 248.41M | 255.27M | 265.15M | 242.12M | 226.34M | 205.38M | 209.07M | 231.60M | 265.17M | 254.34M | 278.25M | 310.30M | 318.87M | 290.92M | 274.83M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.16M | 18.56M | 17.34M | 15.98M | 15.03M | 14.39M | 13.84M | 13.27M | 13.82M | 13.94M | 14.93M | 14.91M | 14.62M | 14.10M | 15.41M | 19.68M | 21.01M | 21.10M | 23.01M | 32.28M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.80M | 29.84M | 29.80M | 29.84M | 29.80M | 29.80M | 29.84M | 29.84M | 29.84M | 29.80M | 29.80M | 29.80M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 34.92M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | 8.42M | 7.78M | 7.24M | 6.71M | 6.19M | 5.66M | 5.22M | 4.79M | 4.35M | 3.91M | 3.55M | 3.18M | 2.82M | 2.45M | 2.15M | 1.84M | 1.53M | 1.24M | 1.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.85M | 38.25M | 37.58M | 37.08M | 36.51M | 35.99M | 35.49M | 35.06M | 34.62M | 34.15M | 33.71M | 33.35M | 33.02M | 32.65M | 32.29M | 31.98M | 31.68M | 31.37M | 31.07M | 36.53M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.36M | 19.52M | 13.32M | 12.19M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.89M | 16.15M | 1.80M | 14.41M | 13.69M | 12.76M | 2.02M | 2.02M | 2.02M | 3.19M | 3.10M | 3.09M | 2.97M | 2.89M | 2.50M | 2.87M | 2.79M | 13.60M | 0.61M | 13.15M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.94M | 72.97M | 70.31M | 67.48M | 65.26M | 63.17M | 64.64M | 62.67M | 75.46M | 79.14M | 78.92M | 77.73M | 75.96M | 73.97M | 73.85M | 94.48M | 127.38M | 140.07M | 133.82M | 155.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.43M | 295.30M | 300.54M | 298.97M | 307.05M | 311.58M | 319.91M | 327.82M | 317.59M | 305.48M | 284.30M | 286.80M | 307.56M | 339.13M | 328.18M | 372.73M | 437.68M | 458.95M | 424.75M | 430.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.79M | 89.75M | 93.26M | 82.60M | 75.88M | 73.12M | 76.43M | 79.69M | 71.70M | 75.52M | 67.36M | 72.82M | 66.94M | 76.61M | 58.21M | 66.20M | 89.61M | 83.59M | 48.20M | 42.54M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.46M | 155.00M | 170.00M | 209.82M | 211.00M | 75.61M | 79.82M | 79.82M | 159.82M | 144.82M | 94.82M | 94.82M | 35.00M | 25.00M | 110.00M | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.79M | 245.20M | 248.26M | 252.60M | 285.69M | 284.12M | 152.04M | 159.51M | 151.52M | 235.34M | 212.18M | 167.64M | 161.76M | 111.61M | 83.21M | 176.20M | 89.61M | 83.59M | 48.20M | 42.54M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.48M | 50.68M | 30.82M | 36.50M | 38.96M | 42.62M | 34.11M | 35.09M | 33.37M | 37.03M | 32.00M | 28.79M | 37.66M | 43.08M | 44.73M | 58.07M | 56.31M | 49.69M | 37.35M | 28.31M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.28M | 0.11M | 0.22M | 209.82M | 211.00M | 0.13M | 209.82M | 189.82M | 80.00M | 144.82M | 0.12M | 40.00M | 100.00M | 95.00M | 0.05M | 0.04M | | 0.03M | 1.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.09M | 2.43M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 4.37M | 4.50M | 0.23M | 0.38M | 0.37M | 0.35M | 0.36M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.75M | 17.27M | 1.82M | 2.70M | 1.59M | 1.63M | 2.26M | 2.81M | 2.40M | 2.52M | 2.74M | 2.77M | 9.54M | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.57M | 296.17M | 283.31M | 289.33M | 324.86M | 326.96M | 319.27M | 327.25M | 297.86M | 276.26M | 248.30M | 245.75M | 243.84M | 259.22M | 227.57M | 239.51M | 246.87M | 139.58M | 92.28M | 80.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.17M | 0.15M | 0.14M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.02M | 0.70M | 1.40M | 1.31M | 1.22M | 1.22M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.68M | 25.38M | 25.59M | 0.54M | 0.46M | 5.03M | 0.20M | 0.16M | 0.13M | 0.09M | 0.08M | 0.06M | 0.05M | 0.04M | 0.02M | 0.02M | 95.00M | 95.00M | 5.05M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.79M | 3.33M | 3.56M | 3.65M | 3.41M | 3.20M | 3.06M | 2.84M | 2.60M | 2.40M | 2.19M | 2.04M | 1.95M | 1.88M | 1.82M | 1.77M | 1.73M | 1.70M | 1.67M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.07M | 1.02M | 1.39M | 0.79M | 1.04M | 1.28M | 1.34M | 1.36M | 1.41M | 10.68M | 1.53M | 1.59M | 1.64M | 10.12M | 1.57M | | | 19.65M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.28M | | | | 13.87M | 13.03M | 23.32M | 29.57M | 28.98M | 24.09M | 27.25M | 26.22M | 20.66M | 37.07M | 48.72M | 51.04M | 49.40M | 55.63M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.62M | 29.09M | 18.96M | 23.52M | 20.22M | 19.48M | 10.37M | 11.80M | 12.04M | 11.37M | 10.79M | 9.86M | 12.20M | 12.29M | 11.20M | 7.69M | 8.78M | 7.81M | 6.53M | 5.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.21M | 300.71M | 323.60M | 319.87M | 329.84M | 331.86M | 339.91M | 342.59M | 325.67M | 306.41M | 277.43M | 273.71M | 270.59M | 284.74M | 251.73M | 280.70M | 293.25M | 288.68M | 239.61M | 238.94M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.82M | 329.81M | 342.56M | 343.39M | 350.06M | 351.34M | 350.29M | 354.40M | 337.71M | 317.79M | 288.22M | 283.58M | 282.80M | 297.03M | 262.93M | 288.38M | 302.03M | 296.49M | 246.14M | 244.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.96M | 25.48M | 25.81M | 210.36M | 211.46M | 5.16M | 210.01M | 189.98M | 80.13M | 144.91M | 0.19M | 40.06M | 100.05M | 95.04M | 0.08M | 0.06M | 95.00M | 95.03M | 6.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.40M | -34.51M | -42.02M | -44.42M | -43.01M | -39.76M | -30.37M | -26.58M | -20.12M | -12.30M | -3.92M | 3.22M | 24.77M | 42.11M | 65.25M | 84.34M | 135.65M | 162.45M | 178.61M | 185.78M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.40M | -34.51M | -42.02M | -44.42M | -43.01M | -39.76M | -30.37M | -26.58M | -20.12M | -12.30M | -3.92M | 3.22M | 24.77M | 42.11M | 65.25M | 84.34M | 135.65M | 162.45M | 178.61M | 185.78M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.43M | 295.30M | 300.54M | 298.97M | 307.05M | 311.58M | 319.91M | 327.82M | 317.59M | 305.48M | 284.30M | 286.80M | 307.56M | 339.13M | 328.18M | 372.73M | 437.68M | 458.95M | 424.75M | 430.68M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.19M | 0.19M | 0.19M | 0.19M | 0.17M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.11M | 0.08M | 0.08M | 0.07M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -183.62M | -190.79M | -198.37M | -200.97M | -199.61M | -196.41M | -187.10M | -183.37M | -176.96M | -169.16M | -160.79M | -153.68M | -132.13M | -114.80M | -91.51M | -72.43M | -21.22M | 6.40M | 22.48M | 29.78M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |