|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | 28.06M | 37.72M | 23.70M | 10.88M | 10.51M | 11.40M | 20.57M | 15.79M | 12.34M | 18.73M | 17.82M | 12.46M | 13.80M | 12.99M | 11.68M | 11.71M | 12.26M | 16.96M | 12.32M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | 28.06M | 37.72M | 23.70M | 10.88M | 10.51M | 11.40M | 20.57M | 15.79M | 12.34M | 18.73M | 17.82M | 12.46M | 13.80M | 12.99M | 11.68M | 11.71M | 12.26M | 16.96M | 12.32M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.02M | 36.99M | 35.95M | 11.81M | 8.55M | 30.14M | 43.34M | 23.95M | 20.25M | 33.82M | 54.39M | 42.91M | 46.47M | 70.70M | 93.12M | 42.35M | 36.43M | 56.75M | 76.80M | 30.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.02M | 36.99M | 35.95M | 11.81M | 8.55M | 30.14M | 43.34M | 23.95M | 20.25M | 33.82M | 54.39M | 42.91M | 46.47M | 70.70M | 93.12M | 42.35M | 36.43M | 56.75M | 76.80M | 30.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.71M | 0.49M | 0.61M | 1.08M | 0.86M | 0.84M | 0.85M | 0.76M | 0.51M | 0.44M | 3.20M | 10.97M | 7.25M | 4.11M | 2.25M | 4.75M | 4.98M | 5.22M | 3.65M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.23M | 112.58M | 101.45M | 116.81M | 119.61M | 117.58M | 70.41M | 64.36M | 67.07M | 75.52M | 43.58M | 66.33M | 62.38M | 95.02M | 67.14M | 71.41M | 72.06M | 89.98M | 64.01M | 60.66M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.93M | 113.29M | 101.93M | 117.42M | 120.69M | 118.44M | 71.25M | 65.21M | 67.83M | 76.02M | 44.02M | 69.53M | 73.35M | 102.26M | 71.25M | 73.66M | 76.81M | 94.96M | 69.22M | 64.32M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.42M | 16.61M | 17.51M | 15.77M | 13.61M | 12.38M | 9.20M | 9.11M | 8.93M | 8.78M | 7.72M | 10.32M | 11.38M | 9.69M | 11.01M | 14.53M | 13.09M | 14.38M | 10.83M | 10.68M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.57M | 194.94M | 193.11M | 168.71M | 153.73M | 171.47M | 135.18M | 118.85M | 112.80M | 130.96M | 124.86M | 140.58M | 143.66M | 196.46M | 188.37M | 142.24M | 138.03M | 178.36M | 173.81M | 117.71M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92M | 7.28M | 6.96M | 6.29M | 6.14M | 5.43M | 6.36M | 6.14M | 5.69M | 4.83M | 4.82M | 5.53M | 6.29M | 5.75M | 5.84M | 4.88M | 4.78M | 3.84M | 3.00M | 2.45M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 52.91M | 56.76M | 56.70M | 52.94M | 50.43M | 50.43M | 50.43M | 50.43M | 50.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 6.11M | 5.79M | 12.28M | 5.13M | 11.61M | 2.61M | 2.47M | 11.81M | 1.98M | 11.88M | 48.70M | 46.68M | 59.87M | 42.40M | 57.72M | 38.37M | 36.35M | 34.34M | 32.34M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.13M | 16.79M | 16.47M | 22.97M | 15.81M | 22.29M | 13.30M | 13.16M | 22.50M | 12.66M | 22.56M | 101.61M | 103.44M | 116.57M | 95.34M | 108.15M | 88.80M | 86.78M | 84.77M | 82.77M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | 8.64M | 5.90M | 8.23M | 13.01M | 17.06M | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.09M | 8.63M | 8.06M | 8.67M | 8.26M | 7.85M | 8.55M | 8.36M | 8.12M | 7.86M | 7.87M | 10.67M | 10.98M | 9.75M | 9.31M | 9.10M | 8.57M | 9.23M | 7.47M | 6.99M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.18M | 41.34M | 37.39M | 39.34M | 43.23M | 45.82M | 28.21M | 27.66M | 26.74M | 25.35M | 25.11M | 117.81M | 120.72M | 116.75M | 110.49M | 104.79M | 102.15M | 99.85M | 95.24M | 92.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.75M | 236.28M | 230.50M | 208.05M | 196.95M | 217.28M | 163.39M | 146.51M | 139.54M | 156.30M | 149.97M | 258.39M | 264.39M | 313.20M | 298.86M | 247.02M | 240.18M | 278.21M | 269.05M | 209.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.91M | 55.53M | 40.48M | 32.90M | 31.03M | 29.72M | 19.85M | 21.89M | 34.04M | 39.20M | 26.91M | 44.84M | 48.38M | 66.39M | 34.84M | 39.54M | 34.48M | 46.92M | 24.93M | 20.79M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.25M | 1.67M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.91M | 55.53M | 40.48M | 32.90M | 31.03M | 29.72M | 19.85M | 21.89M | 34.04M | 39.20M | 26.91M | 44.84M | 48.38M | 66.39M | 36.09M | 40.79M | 36.15M | 46.92M | 24.93M | 20.79M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.59M | 4.08M | 8.56M | 2.41M | 1.65M | 1.82M | 2.53M | 2.67M | 1.60M | 2.74M | 3.33M | 15.04M | 3.01M | 6.06M | 11.33M | 4.54M | 3.39M | 2.89M | 2.49M | 2.83M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.84M | 36.02M | 37.69M | 27.39M | 19.46M | 23.12M | 25.43M | 30.02M | 21.81M | 22.01M | 29.42M | 31.95M | 30.83M | 30.69M | 38.17M | 26.29M | 20.84M | 22.58M | 24.79M | 18.45M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.71M | 44.62M | 19.05M | | | 13.26M | | | 24.03M | 58.63M | 1.25M | 1.25M | 19.94M | 8.57M | 8.57M | 8.57M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | | | | 4.16M | 2.84M | 2.89M | 3.37M | 5.21M | 3.53M | 4.35M | 4.82M | 7.12M | 2.45M | 1.84M | 2.67M | 3.92M | 1.02M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.74M | 91.54M | 78.17M | 60.28M | 66.19M | 97.46M | 64.33M | 51.91M | 55.84M | 74.47M | 56.33M | 76.79M | 103.24M | 155.71M | 123.67M | 72.42M | 75.25M | 111.55M | 87.68M | 47.81M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.95M | 45.77M | 45.70M | 45.62M | 45.54M | 40.05M | 48.40M | 46.34M | 44.27M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.80M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 7.32M | 7.19M | 7.63M | 3.77M | 3.53M | 8.04M | 7.70M | 2.20M | 2.20M | 7.01M | 8.89M | 8.61M | 1.49M | 1.36M | 6.81M | 1.37M | 6.22M | 0.82M | 0.82M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.07M | 95.34M | 81.94M | 64.06M | 73.53M | 104.43M | 66.41M | 54.05M | 63.29M | 81.70M | 57.88M | 124.27M | 150.52M | 209.89M | 176.90M | 119.34M | 121.97M | 161.34M | 139.74M | 97.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.06M | 102.66M | 89.14M | 71.69M | 77.30M | 107.95M | 74.45M | 61.75M | 65.48M | 83.90M | 64.89M | 133.16M | 159.13M | 211.38M | 178.26M | 126.15M | 123.35M | 167.56M | 140.56M | 98.07M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.71M | 44.62M | 19.05M | | | 13.26M | | 45.95M | 69.80M | 104.32M | 46.87M | 46.79M | 59.99M | 56.98M | 54.91M | 52.84M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.69M | 133.62M | 141.37M | 136.36M | 119.65M | 109.33M | 88.94M | 84.76M | 74.06M | 72.40M | 85.08M | 125.23M | 105.26M | 101.82M | 120.60M | 120.87M | 116.83M | 110.65M | 128.50M | 111.86M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.69M | 133.62M | 141.37M | 136.36M | 119.65M | 109.33M | 88.94M | 84.76M | 74.06M | 72.40M | 85.08M | 125.23M | 105.26M | 101.82M | 120.60M | 120.87M | 116.83M | 110.65M | 128.50M | 111.86M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.75M | 236.28M | 230.50M | 208.05M | 196.95M | 217.28M | 163.39M | 146.51M | 139.54M | 156.30M | 149.97M | 258.39M | 264.39M | 313.20M | 298.86M | 247.02M | 240.18M | 278.21M | 269.05M | 209.93M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.21M | 0.22M | 0.13M | -0.30M | -1.39M | -93.36M | -1.39M | -0.95M | -139.22M | -142.83M | -0.85M | -134.12M | -141.65M | 0.69M | -1.30M | -0.54M | 2.25M | -119.97M | 1.65M | -117.57M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.17M | 0.17M | 0.80M | 0.99M | 0.26M | 0.87M | 0.86M | 86.00 | 0.78M | 0.09M | 0.16M | 0.95M | 1.60M | 1.80M | 0.12M | 0.37M | 1.20M | 0.16M | 0.64M |