|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.43M | 19.10M | 0.45M | 0.33M | 0.28M | 26.53M | 25.70M | 0.22M | 25.96M | 25.46M | 0.18M | 24.38M | 0.17M | 17.29M | 0.24M | 0.22M | 16.46M | 0.14M | 0.66M | 13.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.43M | 19.10M | 0.45M | 0.33M | 0.28M | 26.53M | 25.70M | 0.22M | 25.96M | 25.46M | 0.18M | 24.38M | 0.17M | 17.29M | 0.24M | 0.22M | 16.46M | 0.14M | 0.66M | 13.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.10M | 57.90M | 63.10M | 66.07M | 69.35M | 64.91M | 61.31M | 72.91M | 72.46M | 66.25M | 51.53M | 60.02M | 67.79M | 61.36M | 51.07M | 61.37M | 52.50M | 48.45M | 43.93M | 59.43M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.80M | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.10M | 57.90M | 63.10M | 66.07M | 69.35M | 64.91M | 61.31M | 72.91M | 72.46M | 66.25M | 51.53M | 60.02M | 135.59M | 61.36M | 51.07M | 61.37M | 52.50M | 48.45M | 43.93M | 59.43M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 12.05M | 14.05M | 17.81M | 16.39M | 18.77M | 10.61M | 16.50M | 11.18M | 11.08M | 11.20M | 10.53M | 9.91M | 9.46M | 8.95M | 7.72M | 9.48M | 9.54M | 9.49M | 0.66M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 2.42M | 3.65M | 2.82M | 2.55M | 2.07M | 1.62M | 2.27M | 1.30M | 1.54M | 0.96M | 0.83M | 0.77M | 0.61M | 0.67M | 1.40M | 0.38M | 1.08M | 1.52M | 1.25M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.69M | 13.20M | 11.15M | 13.28M | 14.61M | 11.80M | 11.44M | 13.64M | 6.96M | 7.39M | 9.22M | 9.05M | 7.07M | 8.40M | 9.35M | 9.74M | 10.47M | 7.88M | 6.99M | 5.81M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.43M | | 18.93M | 17.63M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 11.95M | 11.45M | 14.08M | 7.85M | 4.57M | 4.84M | 7.49M | 4.16M | 6.44M | 5.39M | 7.22M | 2.19M | 8.96M | 9.20M | 8.54M | 8.53M | 8.66M | 4.52M | 3.74M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.07M | 140.70M | 150.17M | 140.93M | 145.20M | 164.75M | 150.44M | 172.07M | 153.06M | 149.65M | 134.08M | 141.39M | 131.78M | 118.73M | 108.85M | 113.83M | 102.81M | 118.44M | 90.13M | 103.62M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.05M | 9.07M | 12.29M | 13.02M | 12.85M | 14.09M | 15.97M | 16.79M | 16.55M | 15.58M | 14.62M | 13.25M | 12.03M | 10.99M | 11.33M | 11.27M | 11.38M | 11.03M | 10.70M | 9.95M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47M | 3.47M | 10.26M | 10.26M | 12.97M | 12.97M | 12.97M | 12.97M | 13.00M | 12.97M | 13.00M | 12.97M | 12.97M | 12.97M | 13.00M | 12.97M | 12.97M | 12.97M | 13.00M | 13.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | 4.57M | 9.13M | 10.74M | 9.58M | 8.42M | 7.25M | 6.50M | 4.94M | 3.80M | 2.82M | 1.99M | 1.67M | 1.21M | 0.74M | 0.51M | 0.28M | 0.05M | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.04M | 19.39M | 21.00M | 22.55M | 21.39M | 20.21M | 19.47M | 17.94M | 16.77M | 15.82M | 14.96M | 14.64M | 14.18M | 13.74M | 13.48M | 13.25M | 13.02M | 13.00M | 13.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92M | 6.81M | 8.68M | | 9.93M | 10.80M | 12.48M | 13.60M | 15.85M | 18.46M | 20.47M | 19.99M | 19.74M | 19.85M | 20.08M | 20.81M | 19.39M | 18.35M | 15.91M | 14.98M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.86M | 37.48M | 48.29M | 46.70M | 56.44M | 56.92M | 59.24M | 60.33M | 60.60M | 60.83M | 60.73M | 57.82M | 55.83M | 54.36M | 54.29M | 54.23M | 52.60M | 50.71M | 47.56M | 45.65M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.92M | 178.18M | 198.46M | 187.64M | 201.63M | 221.67M | 209.68M | 232.40M | 213.66M | 210.48M | 194.80M | 199.21M | 187.62M | 173.09M | 163.15M | 168.06M | 155.40M | 169.15M | 137.70M | 149.27M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.24M | 31.95M | 36.99M | 42.04M | 34.22M | 33.87M | 34.26M | 41.79M | 35.72M | 30.56M | 26.95M | 22.43M | 26.09M | 31.51M | 30.79M | 34.70M | 31.46M | 26.82M | 24.19M | 29.95M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.24M | 31.95M | 36.99M | 42.04M | 34.22M | 33.87M | 34.26M | 41.79M | 35.72M | 30.56M | 26.95M | 22.43M | 26.09M | 31.51M | 30.79M | 34.70M | 31.46M | 26.82M | 24.19M | 29.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 0.13M | 0.02M | 15.45M | 16.56M | 14.53M | 13.19M | 15.85M | 2.09M | 12.71M | 11.72M | 13.85M | 18.21M | 25.04M | 13.86M | 19.11M | 9.21M | 18.51M | 17.59M | 9.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 11.85M | 3.12M | 3.75M | 18.24M | 10.65M | 5.00M | 5.00M | 5.00M | 17.80M | 21.45M | 1.84M | 82.50M | 5.00M | 19.60M | 34.01M | 26.60M | | 99.63M | 52.76M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.03M | 113.85M | 78.11M | 119.31M | 87.13M | 74.13M | 69.50M | 70.88M | 115.30M | 76.69M | 70.70M | 110.52M | 116.69M | 70.13M | 104.23M | 106.83M | 75.08M | 106.25M | 101.90M | 74.92M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.09M | 153.25M | 152.43M | 156.15M | 176.66M | 152.34M | 144.02M | 156.60M | 157.89M | 166.11M | 231.30M | 241.24M | 249.94M | 150.94M | 130.73M | 302.39M | 257.61M | 223.75M | 241.75M | 203.18M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.73M | 69.19M | 21.50M | 27.74M | 16.75M | 77.81M | | | | 65.13M | 94.75M | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.87M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.13M | 35.51M | 40.77M | 41.19M | 39.79M | 37.39M | 36.48M | 36.22M | 35.49M | 35.69M | 35.34M | 37.28M | 38.18M | 40.51M | 38.73M | 40.07M | 38.85M | 36.58M | 35.14M | 33.41M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59M | 9.66M | 6.82M | 2.71M | 11.62M | 9.93M | 10.31M | 10.35M | 10.17M | 10.00M | 10.08M | 9.88M | 9.62M | 10.81M | 9.37M | 9.07M | 8.93M | 9.58M | 8.60M | 8.41M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.27M | 13.76M | 13.07M | 12.44M | 18.24M | 12.01M | 11.65M | 12.15M | 11.37M | 12.19M | 12.52M | 12.73M | 11.37M | 11.58M | 12.37M | 13.15M | | | 23.89M | 12.64M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.90M | 277.35M | 301.38M | 297.98M | 327.14M | 286.16M | 280.56M | 298.21M | 286.66M | 289.61M | 276.71M | 288.40M | 297.74M | 301.84M | 301.88M | 351.53M | 319.77M | 283.54M | 274.30M | 320.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.17M | 291.11M | 314.45M | 310.42M | 345.37M | 298.17M | 292.22M | 310.36M | 298.03M | 301.81M | 289.24M | 301.14M | 309.11M | 313.42M | 314.25M | 364.68M | 319.77M | 283.54M | 298.20M | 333.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 11.85M | 3.12M | 3.75M | 35.97M | 79.85M | 26.50M | 32.74M | 21.75M | 95.61M | 21.45M | 1.84M | 82.50M | 70.13M | 114.35M | 34.01M | 26.60M | | 99.63M | 52.76M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -199.94M | -112.93M | -115.99M | -122.78M | -143.74M | -76.50M | -82.53M | -77.96M | -84.37M | -91.32M | -94.43M | -101.93M | -121.50M | -140.33M | -151.10M | -196.62M | -164.37M | -114.39M | -160.50M | -184.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -199.94M | -112.93M | -115.99M | -122.78M | -143.74M | -76.50M | -82.53M | -77.96M | -84.37M | -91.32M | -94.43M | -101.93M | -121.50M | -140.33M | -151.10M | -196.62M | -164.37M | -114.39M | -160.50M | -184.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.92M | 178.18M | 198.46M | 187.64M | 201.63M | 221.67M | 209.68M | 232.40M | 213.66M | 210.48M | 194.80M | 199.21M | 187.62M | 173.09M | 163.15M | 168.06M | 155.40M | 169.15M | 137.70M | 149.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -738.62M | -0.59M | -1.09M | -1.13M | -1.42M | -768.60M | -4.00M | -2.52M | -786.09M | -1.33M | -798.57M | -0.59M | -827.38M | -847.28M | -859.43M | -934.73M | -942.47M | -0.89M | -0.95M | -1033.98M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | | | | 3.86M | | | | 4.49M | | | | 0.06M | | | | 0.21M | | | |