|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.52M | 1.60M | 1.06M | 1.26M | 1.07M | 1.16M | 1.08M | 0.42M | 0.87M | 1.22M | 0.36M | 0.74M | 0.71M | 0.89M | 0.61M | 2.59M | 0.78M | 1.06M | 0.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.52M | 1.60M | 1.06M | 1.26M | 1.07M | 1.16M | 1.08M | 0.42M | 0.87M | 1.22M | 0.36M | 0.74M | 0.71M | 0.89M | 0.61M | 2.59M | 0.78M | 1.06M | 0.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.82M | 31.16M | 32.28M | 29.95M | 25.14M | 27.47M | 30.08M | 20.73M | 17.37M | 20.86M | 28.33M | 20.67M | 22.25M | 35.05M | 29.45M | 32.93M | 23.01M | 29.41M | 37.55M | 30.48M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.02M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.82M | 31.16M | 32.28M | 29.95M | 25.14M | 27.47M | 30.08M | 20.73M | 17.37M | 20.86M | 28.33M | 20.86M | 22.25M | 35.05M | 29.45M | 32.95M | 23.01M | 29.41M | 37.55M | 30.48M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.75M | 74.34M | 82.04M | 78.56M | 83.35M | 129.47M | 116.44M | 90.01M | 80.04M | 85.08M | 69.56M | 58.78M | 56.67M | 66.34M | 63.77M | 59.15M | 62.26M | 76.70M | 75.85M | 66.24M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92M | 5.61M | 5.34M | 5.80M | 4.64M | 4.18M | 3.99M | 3.52M | 4.20M | 11.15M | 5.08M | 5.00M | 6.95M | 6.56M | 6.37M | 3.90M | 7.60M | 5.18M | 3.72M | 3.77M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.86M | 112.63M | 121.27M | 115.37M | 114.39M | 162.19M | 151.68M | 115.33M | 102.03M | 117.95M | 104.19M | 84.80M | 86.61M | 108.67M | 100.49M | 96.58M | 95.45M | 112.07M | 118.19M | 100.99M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.79M | 17.69M | 18.14M | 17.12M | 16.24M | 0.24M | 0.16M | 10.48M | 9.41M | 8.35M | 7.65M | 6.97M | 6.87M | 6.30M | 6.78M | 7.38M | 8.10M | 8.42M | 8.48M | 7.94M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.23M | 26.50M | 26.15M | 25.07M | 24.73M | 23.55M | 23.46M | 22.18M | 22.18M | 21.73M | 21.45M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.33M | 155.44M | 155.44M | 155.44M | 75.67M | 73.81M | 70.26M | 70.11M | 113.82M | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.30M | 187.41M | 187.41M | 187.41M | 107.64M | 105.78M | 102.23M | 102.08M | 145.79M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | 31.97M | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96M | 3.75M | 4.16M | 4.25M | 3.48M | 3.22M | 3.50M | 2.58M | 1.98M | 2.60M | 2.38M | 2.25M | 2.17M | 2.29M | 2.84M | 4.11M | 4.22M | 4.04M | 3.98M | 3.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.96M | 218.56M | 227.63M | 221.85M | 214.93M | 207.03M | 197.61M | 188.01M | 182.06M | 144.43M | 141.10M | 140.35M | 136.47M | 144.95M | 154.22M | 126.16M | 122.50M | 126.90M | 127.82M | 124.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.81M | 331.19M | 348.90M | 337.23M | 329.32M | 369.22M | 349.28M | 303.35M | 284.09M | 262.39M | 245.29M | 225.15M | 223.08M | 253.62M | 254.70M | 222.74M | 217.96M | 238.97M | 246.00M | 225.04M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.34M | 50.79M | 46.68M | 46.72M | 42.58M | 80.31M | 68.17M | 49.40M | 45.98M | 39.17M | 30.45M | 31.68M | 22.48M | 36.74M | 27.02M | 35.09M | 27.41M | 35.88M | 28.21M | 25.92M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.34M | 50.79M | 46.68M | 46.72M | 42.58M | 80.31M | 68.17M | 49.40M | 45.98M | 39.17M | 30.45M | 31.68M | 22.48M | 36.74M | 27.02M | 35.09M | 27.41M | 35.88M | 28.21M | 25.92M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 5.27M | 7.66M | 6.24M | 9.44M | 6.26M | 5.44M | 4.30M | 4.25M | 2.76M | 3.73M | 3.97M | 4.20M | 6.44M | 6.67M | 8.71M | 9.31M | 8.34M | 7.79M | 10.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 12.45M | 15.65M | 13.23M | 11.94M | 12.15M | 15.01M | 15.02M | 16.73M | 9.02M | 10.82M | 8.98M | 9.49M | 9.54M | 9.83M | 13.72M | 9.43M | 10.44M | 13.59M | 14.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 1.38M | 1.75M | 2.62M | 3.50M | 2.62M | 3.50M | 3.50M | 3.50M | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | 24.23M | 23.19M | 22.70M | 22.93M | 22.86M | 21.99M | 20.89M | 19.35M | 18.25M | 18.48M | 16.80M | 15.82M | 14.79M | 14.17M | 16.02M | 14.59M | 15.07M | 16.59M | 16.39M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.83M | 94.11M | 94.93M | 91.52M | 90.38M | 124.20M | 114.12M | 93.11M | 89.81M | 69.21M | 63.48M | 61.43M | 51.98M | 67.51M | 57.70M | 73.55M | 60.74M | 69.74M | 66.18M | 67.92M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.29M | 84.76M | 92.88M | 88.87M | 93.83M | 111.99M | 119.52M | 108.08M | 102.44M | 67.20M | 57.93M | 43.95M | 50.10M | 54.40M | 50.60M | 19.16M | 34.75M | 31.10M | 36.06M | 19.46M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 5.56M | 3.34M | 6.07M | 6.07M | 13.86M | 7.10M | 8.93M | 3.65M | 2.98M | 3.03M | 4.91M | 3.57M | 3.57M | 3.57M | 0.63M | 0.63M | 0.63M | 0.63M | 0.64M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.24M | 90.66M | 98.84M | 94.37M | 89.02M | 83.11M | 77.22M | 72.10M | 67.04M | 72.90M | 69.45M | 67.70M | 65.77M | 75.70M | 85.28M | 87.18M | 84.21M | 87.75M | 89.35M | 86.53M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.20M | 1.20M | 0.63M | 0.63M | 0.61M | 0.61M | 0.87M | 0.85M | | | | | | 0.46M | 0.46M | 0.46M | 0.46M | 0.39M | 0.39M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.65M | 275.09M | 290.00M | 280.82M | 279.30M | 333.16M | 317.95M | 282.22M | 262.94M | | | | | | 197.14M | 180.51M | 180.33M | 189.22M | 192.23M | 174.56M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.85M | 276.29M | 291.20M | 281.45M | 279.92M | 333.77M | 318.56M | 283.09M | 263.79M | 212.29M | 193.88M | 178.00M | 171.42M | 201.18M | 197.60M | 180.98M | 180.79M | 189.68M | 192.61M | 174.94M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.97M | 86.13M | 94.63M | 91.49M | 97.33M | 114.62M | 123.02M | 111.58M | 105.94M | 67.20M | 57.93M | 43.95M | 50.10M | 54.40M | 50.60M | 19.16M | 34.75M | 31.10M | 36.06M | 19.46M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.96M | 54.90M | 57.71M | 55.78M | 49.39M | 35.45M | 30.72M | 20.26M | 20.30M | 50.10M | 51.41M | 47.15M | 51.66M | 52.44M | 57.10M | 41.76M | 37.17M | 49.30M | 53.39M | 50.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.96M | 54.90M | 57.71M | 55.78M | 49.39M | 35.45M | 30.72M | 20.26M | 20.30M | 50.10M | 51.41M | 47.15M | 51.66M | 52.44M | 57.10M | 41.76M | 37.17M | 49.30M | 53.39M | 50.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.81M | 331.19M | 348.90M | 337.23M | 329.32M | 369.22M | 349.28M | 303.35M | 284.09M | 262.39M | 245.29M | 225.15M | 223.08M | 253.62M | 254.70M | 222.74M | 217.96M | 238.97M | 246.00M | 225.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -1084.24M | -1082.03M | -0.12M | -0.13M | -1106.89M | -1112.13M | -1123.08M | -0.08M | -1093.95M | -0.09M | -0.08M | 0.04M | 0.05M | -1088.34M | -1116.68M | -1121.48M | 0.08M | -1106.70M | 0.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.65M | 0.61M | 0.63M | 0.49M | 0.65M | 0.56M | 0.55M | 0.51M | 0.42M | 0.37M | 0.47M | 0.42M | 0.65M | 0.64M | 0.37M | 0.33M | 0.20M | 0.20M | 0.20M |