|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.06M | 327.55M | 164.03M | 173.20M | 163.62M | 153.45M | 170.11M | 154.25M | 177.89M | 191.14M | 202.46M | 216.45M | 209.19M | 235.91M | 274.08M | 239.09M | 186.12M | 219.50M | 315.57M | 362.58M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.06M | 327.55M | 164.03M | 173.20M | 163.62M | 153.45M | 170.11M | 154.25M | 177.89M | 191.14M | 202.46M | 216.45M | 209.19M | 235.91M | 274.08M | 239.09M | 186.12M | 219.50M | 315.57M | 362.58M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.88M | 31.86M | 40.31M | 41.46M | 42.48M | 40.45M | 40.07M | 44.02M | 45.49M | 42.37M | 39.30M | 40.38M | 46.66M | 50.30M | 48.81M | 46.52M | 53.78M | 50.81M | 47.83M | 44.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.88M | 31.86M | 40.31M | 41.46M | 42.48M | 40.45M | 40.07M | 44.02M | 45.49M | 42.37M | 39.30M | 40.38M | 46.66M | 50.30M | 48.81M | 46.52M | 53.78M | 50.81M | 47.83M | 44.66M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.30M | 4.40M | 3.30M | 4.10M | 3.30M | 4.10M | 3.80M | 4.00M | 4.60M | 12.24M | 16.18M | 17.88M | 18.36M | 20.07M | 20.33M | 20.55M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 9.10M | 10.20M | 10.50M | 10.20M | 10.00M | 7.50M | 12.10M | 12.20M | 13.70M | 7.02M | 4.18M | 3.87M | 5.89M | 4.96M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.31M | 6.67M | 9.82M | 11.22M | 12.37M | 14.60M | 13.80M | 14.29M | 13.31M | 11.57M | 15.89M | 16.13M | 18.33M | 19.26M | 20.36M | 21.75M | 24.25M | 25.02M | 20.33M | 20.55M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 5.26M | 15.15M | 13.26M | 20.02M | 16.00M | 14.54M | 11.47M | 14.82M | 14.40M | 13.52M | 12.66M | 16.24M | 15.63M | 13.60M | 14.55M | 17.76M | 18.13M | 14.64M | 10.28M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.09M | 371.35M | 229.31M | 243.10M | 238.48M | 235.04M | 238.52M | 248.64M | 251.50M | 259.48M | 271.16M | 285.62M | 290.42M | 321.11M | 356.85M | 372.27M | 383.15M | 414.68M | 449.22M | 488.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.56M | 11.81M | 14.87M | 15.10M | 16.30M | 17.19M | 17.24M | 17.70M | 18.07M | 18.51M | 19.29M | 20.58M | 21.57M | 22.29M | 21.19M | 22.95M | 22.53M | 18.55M | 18.90M | 22.19M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 474.84M | 471.76M | 714.27M | 707.90M | 704.40M | 690.00M | 676.88M | 695.90M | 699.70M | 698.90M | 693.20M | 702.98M | 753.85M | 752.11M | 762.12M | 745.80M | 754.27M | 773.30M | 767.20M | 767.15M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.42M | 155.70M | 209.52M | 202.73M | 196.23M | 184.37M | 176.54M | 174.87M | 170.23M | 164.74M | 123.57M | 88.59M | 116.35M | 112.53M | 108.87M | 102.30M | 99.09M | 95.81M | 92.48M | 89.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634.26M | 627.46M | 923.79M | 910.63M | 900.63M | 874.37M | 853.43M | 870.77M | 869.93M | 863.64M | 816.77M | 791.58M | 870.20M | 864.64M | 870.99M | 848.10M | 853.37M | 869.11M | 859.68M | 856.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | 0.75M | 0.75M | 1.80M | 1.99M | 0.75M | 0.75M | 5.54M | 0.89M | 0.87M | 0.88M | 5.64M | 7.09M | 1.08M | 6.98M | 1.65M | 1.65M | 1.09M | 0.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.04M | 656.09M | 957.05M | 944.72M | 935.11M | 909.15M | 887.44M | 907.79M | 905.62M | 901.63M | 853.78M | 829.28M | 909.65M | 913.22M | 918.17M | 927.77M | 932.26M | 929.42M | 918.56M | 917.64M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.14M | 1,027.43M | 1,186.36M | 1,187.83M | 1,173.59M | 1,144.20M | 1,125.96M | 1,156.42M | 1,157.12M | 1,161.11M | 1,124.94M | 1,114.91M | 1,200.07M | 1,234.33M | 1,275.02M | 1,300.04M | 1,315.41M | 1,344.10M | 1,367.79M | 1,406.02M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.14M | 8.47M | 11.20M | 12.36M | 11.27M | 10.33M | 11.11M | 11.91M | 15.65M | 12.89M | 12.53M | 12.94M | 12.15M | 12.08M | 9.67M | 8.63M | 15.71M | 11.45M | 5.51M | 4.59M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.14M | 8.47M | 11.20M | 12.36M | 11.27M | 10.33M | 11.11M | 11.91M | 15.65M | 12.89M | 12.53M | 12.94M | 12.15M | 12.08M | 9.67M | 8.63M | 15.71M | 11.45M | 5.51M | 4.59M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.25M | 20.76M | 29.04M | 39.48M | 38.54M | 33.56M | 32.14M | 37.77M | 30.64M | 34.43M | 34.83M | 38.43M | 30.29M | 43.45M | 43.87M | 43.83M | 35.93M | 43.71M | 48.37M | 48.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.23M | 0.22M | 0.20M | 0.18M | 0.19M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.07M | 0.05M | 0.02M | 0.01M | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 3.38M | 2.65M | 2.68M | 2.70M | 1.13M | 1.19M | 6.06M | 3.30M | 3.36M | 2.57M | 2.66M | 6.93M | 7.35M | 7.39M | 16.98M | 14.36M | 13.41M | 13.57M | 1.33M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 2.94M | 3.46M | 3.63M | 3.85M | 3.93M | 3.96M | 4.07M | 4.08M | 4.97M | 5.01M | 5.11M | 5.98M | 7.18M | 7.29M | 7.50M | 7.41M | 6.41M | 4.28M | 4.05M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.57M | 3.44M | 4.65M | 4.88M | 4.19M | 3.86M | 2.61M | 2.19M | 2.38M | 2.21M | 2.01M | 2.60M | 2.19M | 2.03M | 1.67M | 1.71M | 1.45M | 0.42M | 1.16M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.71M | 36.10M | 50.04M | 64.15M | 62.54M | 59.34M | 58.35M | 62.61M | 55.99M | 58.15M | 57.26M | 61.24M | 58.05M | 72.34M | 70.31M | 78.63M | 75.12M | 76.43M | 72.15M | 59.94M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.92M | 1.07M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.66M | 0.55M | 0.34M | 0.28M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.77M | 6.23M | 42.85M | 4.98M | 4.61M | 4.34M | 36.75M | 4.59M | 4.71M | 3.64M | 23.65M | 1.34M | 1.48M | 1.47M | 1.23M | 1.24M | 1.30M | 1.21M | 31.84M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.04M | 13.33M | 17.70M | 14.10M | 13.48M | 12.53M | 15.48M | 10.65M | 13.79M | 14.86M | 13.73M | 7.53M | 8.06M | 20.74M | 12.40M | 43.24M | 43.09M | 50.65M | 40.45M | 39.65M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 4.47M | 5.25M | 5.72M | 1.38M | 2.36M | 1.15M | 2.50M | 4.77M | 0.79M | 0.48M | 0.52M | 13.45M | 2.20M | 0.57M | 0.56M | 0.57M | 0.51M | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.10M | 51.79M | 74.03M | 85.59M | 87.02M | 77.69M | 76.63M | 78.72M | 71.09M | 77.60M | 70.40M | 70.29M | 67.98M | 99.60M | 98.41M | 123.51M | 119.91M | 122.54M | 110.12M | 96.44M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.91M | 56.26M | 79.28M | 91.31M | 88.40M | 80.05M | 77.78M | 81.22M | 75.86M | 78.40M | 70.88M | 70.80M | 81.42M | 101.80M | 98.98M | 124.07M | 120.47M | 123.05M | 110.12M | 96.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.85M | 4.29M | 3.72M | 2.68M | 2.70M | 1.13M | 1.19M | 6.06M | 3.30M | 3.36M | 2.57M | 2.66M | 6.93M | 7.35M | 7.39M | 16.98M | 14.36M | 13.41M | 13.57M | 1.33M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 974.23M | 971.18M | 1,107.08M | 1,096.51M | 1,085.19M | 1,064.15M | 1,048.18M | 1,075.20M | 1,081.26M | 1,082.72M | 1,054.06M | 1,044.10M | 1,118.65M | 1,132.52M | 1,176.04M | 1,175.97M | 1,194.94M | 1,221.06M | 1,257.67M | 1,309.58M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 974.23M | 971.18M | 1,107.08M | 1,096.51M | 1,085.19M | 1,064.15M | 1,048.18M | 1,075.20M | 1,081.26M | 1,082.72M | 1,054.06M | 1,044.10M | 1,118.65M | 1,132.52M | 1,176.04M | 1,175.97M | 1,194.94M | 1,221.06M | 1,257.67M | 1,309.58M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.14M | 1,027.43M | 1,186.36M | 1,187.83M | 1,173.59M | 1,144.20M | 1,125.96M | 1,156.42M | 1,157.12M | 1,161.11M | 1,124.94M | 1,114.91M | 1,200.07M | 1,234.33M | 1,275.02M | 1,300.04M | 1,315.41M | 1,344.10M | 1,367.79M | 1,406.02M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -323.46M | -332.50M | -8.14M | -357.16M | -371.62M | -38.05M | -389.87M | -31.35M | -401.81M | -27.78M | -34.20M | -468.12M | -28.91M | -464.25M | -21.28M | -443.98M | -28.64M | -11.96M | -8.22M | -377.63M |