|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 7.08M | 3.80M | 2.58M | 2.75M | 2.31M | 2.39M | 1.76M | 1.28M | 0.76M | 0.92M | 0.71M | 7.10M | 0.89M | 0.57M | 0.31M | 5.93M | 14.46M | 17.46M | 37.37M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 2.29M | 0.85M | 0.71M | 1.69M | 1.67M | 1.59M | 0.62M | 2.16M | 1.63M | 1.25M | 1.46M | 1.39M | 1.24M | 0.96M | 1.18M | 0.68M | 0.76M | | 0.59M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 9.38M | 4.65M | 3.29M | 4.44M | 3.99M | 3.98M | 2.38M | 3.44M | 2.40M | 2.18M | 2.17M | 8.49M | 2.13M | 1.53M | 1.49M | 6.62M | 15.22M | 17.46M | 37.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 10.91M | 16.82M | 10.55M | 19.68M | 16.01M | 22.57M | 14.99M | 27.22M | 32.00M | 26.59M | 18.14M | 22.91M | 22.83M | 30.77M | 24.58M | 23.92M | 24.63M | 18.64M | 43.18M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.14M | 7.69M | 7.69M | 6.68M | 0.94M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 10.91M | 16.82M | 10.55M | 28.82M | 23.70M | 30.26M | 21.68M | 28.16M | 32.00M | 26.59M | 18.14M | 22.91M | 22.83M | 30.77M | 24.58M | 23.92M | 24.63M | 18.64M | 43.18M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.97M | 75.77M | 82.59M | 76.45M | 75.17M | 86.13M | 87.60M | 86.22M | 71.12M | 64.41M | 54.46M | 53.89M | 60.72M | 57.76M | 51.27M | 38.54M | 38.52M | 39.89M | 46.63M | 65.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 3.67M | 5.34M | 5.88M | 10.11M | 12.09M | 12.93M | 11.56M | 3.26M | 7.79M | 9.77M | 9.97M | 2.35M | 4.62M | 5.01M | 2.59M | 4.68M | 3.81M | 3.56M | 5.46M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.77M | 109.43M | 119.02M | 106.80M | 128.24M | 137.14M | 146.53M | 131.10M | 116.56M | 112.85M | 98.27M | 49.10M | 102.88M | 100.67M | 102.61M | 48.33M | 78.51M | 92.93M | 95.81M | 161.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.52M | 8.46M | 8.91M | 21.33M | 21.21M | 21.26M | 21.34M | 21.25M | 21.44M | 21.49M | 21.15M | 20.88M | 20.86M | 20.81M | 20.64M | 20.56M | 20.29M | 20.12M | 19.90M | 136.36M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 5.66M | 8.79M | 9.86M | 11.09M | 11.56M | 14.75M | 13.23M | 13.95M | 14.18M | 15.04M | 16.65M | 16.03M | 17.59M | 18.74M | 19.00M | 19.90M | 27.87M | 33.58M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 4.23M | 4.23M | 4.23M | 10.13M | 10.30M | 10.10M | 10.40M | 10.60M | 10.60M | 10.50M | 10.62M | 10.54M | 10.50M | 10.70M | 10.40M | 10.54M | 11.90M | 11.90M | 11.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | | 13.26M | 11.79M | 10.72M | 11.18M | 12.10M | 11.83M | 11.36M | 11.46M | 10.98M | 10.66M | 10.74M | 9.98M | 10.02M | 10.44M | 10.42M | 13.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.83M | 4.23M | 4.23M | 4.23M | 23.39M | 22.09M | 20.82M | 21.58M | 22.70M | 22.43M | 21.86M | 22.08M | 21.52M | 21.16M | 21.44M | 20.38M | 20.56M | 22.34M | 22.32M | 25.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27M | 8.03M | 8.40M | 9.66M | 3.03M | 3.48M | 4.36M | 4.41M | 3.92M | 4.37M | 4.28M | 3.56M | 3.63M | 3.47M | 2.78M | 2.98M | 1.64M | 1.93M | 1.80M | 5.38M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.98M | 35.69M | 36.62M | 57.00M | 79.36M | 76.06M | 79.40M | 81.27M | 73.00M | 74.35M | 73.50M | 40.97M | 28.46M | 74.82M | 94.51M | 119.88M | 26.86M | 97.10M | 88.93M | 220.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.75M | 145.12M | 155.63M | 163.80M | 207.60M | 213.21M | 225.93M | 212.36M | 189.56M | 187.20M | 171.77M | 90.07M | 177.17M | 175.49M | 197.12M | 168.21M | 173.78M | 190.04M | 184.74M | 381.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.34M | 9.78M | 8.42M | 7.95M | 9.40M | 11.04M | 13.25M | 9.29M | 10.45M | 10.58M | 12.44M | 13.54M | 15.07M | 14.00M | 15.53M | 10.23M | 17.78M | 17.93M | 15.77M | 16.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.34M | 9.78M | 8.42M | 7.95M | 9.40M | 11.04M | 13.25M | 9.29M | 10.45M | 10.58M | 12.44M | 13.54M | 15.07M | 14.00M | 15.53M | 10.23M | 17.78M | 17.93M | 15.77M | 16.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.39M | 14.22M | 13.63M | 14.94M | 13.13M | 14.64M | 12.30M | 12.03M | 15.65M | 14.53M | 14.32M | 16.30M | 16.69M | 20.62M | 22.05M | 46.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 9.54M | 1.32M | 2.96M | 6.48M | 2.61M | 44.70M | 42.26M | 38.74M | 22.72M | 23.90M | 17.37M | | 15.90M | 12.39M | 0.92M | 9.10M | 1.43M | 1.46M | 1.28M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.31M | 1.43M | 1.34M | 1.44M | 1.37M | 1.34M | 1.25M | 1.66M | 1.83M | 1.89M | 1.83M | 1.76M | 2.03M | 2.29M | 2.29M | 2.38M | 2.56M | 2.55M | 3.34M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | 0.19M | 0.17M | 0.25M | 0.21M | 0.30M | | 0.21M | 0.04M | 0.14M | 0.17M | | 0.07M | | | 1.16M | 1.03M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.18M | 30.25M | 22.22M | 21.21M | 30.91M | 29.41M | 73.17M | 67.94M | 64.29M | 49.78M | 50.76M | 28.66M | 46.84M | 46.85M | 45.11M | 34.59M | 47.66M | 49.05M | 46.45M | 167.68M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.86M | 83.80M | 93.36M | 105.44M | 129.33M | 137.57M | 107.98M | 99.62M | 86.35M | 98.54M | 84.15M | 83.42M | | 96.13M | 4.00M | 3.65M | 3.29M | 117.76M | 2.42M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 1.14M | 7.28M | 7.88M | 10.76M | 10.34M | 1.09M | 12.06M | 12.71M | 1.07M | 1.05M | 0.69M | 12.98M | 1.04M | 1.77M | 2.84M | 1.70M | 1.71M | -0.98M | 8.04M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | 0.59M | 0.61M | 0.61M | 7.79M | 3.04M | 3.17M | 3.08M | 8.88M | 2.58M | 2.58M | 2.58M | 2.45M | 2.45M | 2.45M | 2.45M | 2.25M | 2.25M | 2.25M | 2.25M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.07M | 8.48M | 6.55M | 6.73M | 7.79M | 7.55M | 5.92M | 12.44M | 11.01M | 11.02M | 10.94M | 10.52M | 11.96M | 15.19M | 12.27M | 14.22M | 13.85M | 10.66M | 12.83M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.83M | 2.12M | 0.81M | 1.34M | 1.17M | 1.21M | 1.27M | 0.05M | 0.05M | | | | 1.19M | 2.18M | 2.58M | 0.87M | 0.89M | 0.23M | 2.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.71M | 121.41M | 123.24M | 133.81M | 169.78M | 176.45M | 190.53M | 176.58M | 163.82M | 161.91M | 148.52M | 19.26M | 1.40M | 161.73M | 178.86M | 101.15M | 1.09M | 183.86M | 177.20M | 373.74M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.44M | 123.24M | 125.37M | 134.62M | 171.12M | 177.62M | 191.74M | 177.85M | 163.87M | 161.95M | 148.52M | 47.92M | 158.37M | 162.91M | 181.04M | 135.75M | 168.24M | 184.75M | 177.43M | 375.87M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.50M | 93.34M | 94.68M | 108.40M | 135.81M | 140.18M | 152.68M | 141.88M | 125.08M | 121.26M | 108.06M | 100.79M | | 112.03M | 16.39M | 4.57M | 12.39M | 119.19M | 3.88M | 1.28M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | 14.88M | 22.99M | 21.30M | 25.72M | 25.25M | 23.94M | 22.45M | 12.98M | 12.41M | 10.95M | 21.80M | 5.82M | 5.17M | 8.81M | 35.40M | -1.52M | -2.92M | -0.91M | -1.17M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | 14.88M | 22.99M | 21.30M | 25.72M | 25.25M | 23.94M | 22.45M | 12.98M | 12.41M | 10.95M | 21.80M | 5.82M | 5.17M | 8.81M | 35.40M | -3.22M | -2.92M | -0.91M | -2.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.75M | 145.12M | 155.63M | 163.80M | 207.60M | 213.21M | 225.93M | 212.36M | 189.56M | 187.20M | 171.77M | 90.07M | 177.17M | 175.49M | 197.12M | 168.21M | 173.78M | 190.04M | 184.74M | 381.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.16M | 0.16M | 0.17M | 0.20M | 0.21M | 620.00 | 0.21M | 0.21M | 0.26M | 0.01M | 0.27M | 0.29M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.27M | -0.72M | -0.58M | -0.56M | -0.26M | -0.30M | 0.07M | 0.80M | 13.69M | 0.58M | 12.09M | 9.01M | 8.19M | 7.93M | 10.46M | -0.08M | -0.65M | 0.49M | 4.85M | 2.40M |