|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.56M | 20.73M | 27.49M | 26.24M | 41.01M | 21.53M | 18.37M | 37.91M | 27.80M | 12.00M | 15.38M | 40.56M | 13.98M | 39.37M | 44.83M | 44.45M | 54.08M | 61.35M | 62.74M | 64.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.74M | 20.73M | 27.49M | 26.24M | 41.01M | 21.53M | 18.37M | 37.91M | 27.80M | 12.00M | 15.38M | 40.56M | 13.98M | 39.37M | 44.83M | 44.45M | 54.08M | 61.35M | 62.74M | 64.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | 8.51M | 7.73M | 9.57M | 22.09M | 23.49M | 12.17M | 9.57M | 8.67M | 21.49M | 10.70M | 6.41M | 35.04M | 12.81M | 24.32M | 12.51M | 18.36M | 16.20M | 32.51M | 12.44M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36M | 8.68M | | | 4.02M | | | 1.31M | | | 0.90M | 1.01M | | 0.96M | 0.89M | 0.89M | 0.57M | 0.55M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | 8.51M | 16.09M | 18.25M | 22.09M | 23.49M | 16.19M | 9.57M | 8.67M | 22.80M | 10.70M | 6.41M | 35.94M | 13.82M | 24.32M | 13.46M | 19.25M | 17.10M | 33.08M | 12.99M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.88M | 40.39M | 57.61M | 59.84M | 46.42M | 67.07M | 75.37M | 79.25M | 65.64M | 75.25M | 38.65M | 65.91M | 47.34M | 54.37M | 67.84M | 59.90M | 53.28M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 44.08M | 5.01M | 11.31M | 10.96M | 4.51M | 4.03M | 4.59M | 4.66M | 4.67M | 4.57M | 5.05M | 21.70M | 12.54M | 6.96M | 9.32M | 13.67M | 7.70M | 14.03M | 10.32M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 2.13M | | 2.25M | 8.78M | 2.54M | 4.52M | 11.91M | 23.20M | 7.71M | 7.90M | 6.33M | 12.64M | 5.20M | 25.70M | 23.34M | 0.08M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.65M | 47.54M | 44.63M | 56.01M | 58.48M | 75.84M | 84.22M | 64.32M | 80.86M | 88.77M | 122.07M | 125.02M | 109.78M | 64.48M | 84.81M | 75.28M | 79.11M | 107.10M | 104.24M | 68.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.92M | 10.55M | 6.30M | 5.09M | 8.20M | 11.19M | 8.09M | 5.47M | 7.18M | 15.65M | 6.24M | 4.87M | 6.53M | 5.92M | 10.10M | 8.31M | 12.03M | 13.12M | 15.95M | 8.88M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.74M | 108.60M | 124.59M | 136.73M | 167.98M | 150.48M | 131.92M | 128.89M | 131.65M | 140.64M | 157.70M | 180.42M | 170.82M | 127.11M | 168.12M | 145.03M | 172.98M | 204.02M | 221.12M | 160.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.52M | 19.79M | 18.93M | 18.24M | 18.52M | 19.28M | 21.14M | 23.25M | 24.78M | 26.62M | 29.34M | 31.26M | 30.67M | 30.49M | 30.46M | 30.11M | 28.84M | 28.25M | 28.15M | 30.97M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | 53.67M | 49.52M | 52.97M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.53M | 3.13M | 8.87M | 7.90M | 6.71M | 4.57M | 1.59M | 1.06M | | 0.64M | 1.83M | 4.78M | 0.63M | 1.04M | 0.63M | 0.63M | 1.27M | | 0.95M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.97M | 26.25M | 30.72M | 55.06M | 30.43M | 24.24M | 32.85M | 54.24M | 55.37M | 10.24M | 11.76M | 69.83M | 68.72M | 73.51M | 72.71M | 3.86M | 75.52M | 65.66M | 65.61M | 11.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.59M | 168.81M | 184.10M | 200.66M | 230.75M | 212.35M | 193.05M | 199.74M | 202.67M | 208.24M | 229.31M | 259.46M | 248.67M | 207.22M | 245.95M | 224.22M | 250.47M | 328.09M | 340.76M | 290.05M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.17M | 34.61M | 8.55M | 8.87M | 46.48M | 46.77M | 44.43M | 48.45M | 1.43M | 41.78M | 51.61M | 84.42M | 75.92M | 45.10M | 74.36M | 49.57M | 64.71M | 89.40M | 98.58M | 55.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.17M | 34.61M | 8.55M | 8.87M | 46.48M | 46.77M | 44.43M | 48.45M | 1.43M | 41.78M | 51.61M | 84.42M | 75.92M | 45.10M | 74.36M | 49.57M | 64.71M | 89.40M | 98.58M | 55.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 2.39M | 2.39M | 1.56M | 1.59M | 1.27M | 1.05M | 0.84M | 0.84M | 1.73M | 1.73M | 1.73M | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | 4.17M | 5.07M | 7.67M | 4.80M | 5.63M | 9.03M | 7.38M | 8.28M | 6.68M | 4.63M | 6.65M | 7.31M | 6.62M | 10.20M | 9.89M | 9.95M | 11.41M | 9.80M | 6.61M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.32M | 20.52M | 10.16M | | | | | 40.74M | 40.55M | 22.29M | | 29.41M | 30.00M | | | 2.88M | 2.88M | 2.88M | 2.88M | 9.73M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 1.90M | 1.93M | 1.96M | 1.98M | 1.62M | 1.26M | | | | | 1.38M | | | | 1.26M | 1.36M | 0.83M | 1.28M | 1.89M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.47M | 0.46M | 3.30M | 22.01M | 18.71M | 4.89M | | 3.39M | 22.05M | 19.64M | 5.69M | | | | 8.56M | 3.40M | | 0.51M | 0.54M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.12M | 71.20M | 62.70M | 69.32M | 91.90M | 86.12M | 64.29M | 105.98M | 112.08M | 96.89M | 85.46M | 137.36M | 122.07M | 68.13M | 104.85M | 80.83M | 108.06M | 129.75M | 132.85M | 85.60M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.24M | 33.08M | 32.91M | 32.75M | 41.27M | 41.08M | 45.75M | 45.48M | 46.68M | 46.29M | 41.23M | 41.26M | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.81M | 48.19M | 70.72M | 79.48M | 88.57M | 81.96M | 91.60M | 51.49M | 53.77M | | 31.06M | | | | | 105.54M | 105.30M | 104.99M | 104.68M | 97.51M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 2.15M | 1.97M | 1.22M | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.35M | 6.00M | 0.04M | | | | 1.04M | 1.11M | 1.18M | 0.71M | 1.05M | 1.11M | 1.17M | 1.23M | 1.07M | 1.14M | 1.20M | 1.27M | 1.26M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.25M | 83.31M | 83.46M | 83.60M | 83.75M | 83.89M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.07M | 17.59M | 17.11M | 16.62M | 16.12M | 15.99M | 15.87M | 1.78M | 1.74M | 1.69M | 3.28M | 3.16M | 3.04M | 2.91M | 2.78M | 2.65M | 2.51M | 2.36M | 2.22M | 43.23M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.86M | 31.41M | 3.83M | 32.51M | 6.94M | 3.93M | 35.77M | 31.03M | 2.99M | 0.56M | 36.44M | 36.80M | 2.28M | 52.34M | 162.38M | 136.32M | 131.06M | 131.06M | 0.71M | 1.33M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.19M | 149.76M | 190.20M | 169.81M | 249.84M | 218.57M | 176.13M | 197.29M | 232.20M | 173.38M | 153.82M | 185.41M | 219.75M | 119.96M | 156.00M | 238.17M | 216.81M | 280.49M | 430.92M | 396.13M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.05M | 181.17M | 194.03M | 202.32M | 256.78M | 222.50M | 211.90M | 228.32M | 235.18M | 173.94M | 190.26M | 222.21M | 222.03M | 172.31M | 318.38M | 374.49M | 347.87M | 411.56M | 431.63M | 397.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.13M | 68.70M | 80.88M | 79.48M | 88.57M | 81.96M | 91.60M | 92.24M | 94.32M | 22.29M | 31.06M | 29.41M | 30.00M | | | 108.42M | 108.18M | 107.87M | 107.55M | 107.24M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.46M | -12.35M | -9.92M | -1.66M | -26.03M | -10.15M | -18.85M | -28.58M | -32.51M | -48.95M | -44.27M | -46.21M | -56.96M | -48.83M | -156.32M | -150.27M | -97.40M | -83.46M | -90.87M | -107.41M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.46M | -12.35M | -9.92M | -1.66M | -26.03M | -10.15M | -18.85M | -28.58M | -32.51M | -48.95M | -44.27M | -46.21M | -56.96M | -48.83M | -156.32M | -150.27M | -97.40M | -83.46M | -90.87M | -107.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.59M | 168.81M | 184.10M | 200.66M | 230.75M | 212.35M | 193.05M | 199.74M | 202.67M | 208.24M | 229.31M | 259.46M | 248.67M | 207.22M | 245.95M | 224.22M | 250.47M | 328.09M | 340.76M | 290.05M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.21M | 0.49M | | | | 0.69M | | | | 0.86M | | | | 1.24M | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.75M | -81.96M | -11.30M | -80.07M | -5.44M | -5.36M | -109.18M | 1.02M | 1.06M | -142.90M | -139.85M | 2.37M | -154.56M | 1.17M | -253.72M | -220.62M | -170.17M | 3.24M | -165.94M | -182.51M |