|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.90M | 40.31M | 35.28M | 27.61M | 19.36M | 23.81M | 19.50M | 19.18M | 22.98M | 19.96M | 19.53M | 19.76M | 20.01M | 20.11M | 20.40M | 18.17M | 30.95M | 32.63M | 30.02M | 26.71M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.15M | 40.56M | 35.28M | 27.61M | 19.36M | 23.81M | 19.50M | 19.18M | 22.98M | 19.96M | 19.53M | 19.76M | 20.01M | 20.11M | 20.40M | 18.17M | 30.95M | 32.63M | 30.02M | 26.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.32M | 21.63M | 22.99M | 27.61M | 24.22M | 27.92M | 25.55M | 34.00M | 31.72M | 29.88M | 29.40M | 29.93M | 23.53M | 23.16M | 25.40M | 35.83M | 31.16M | 33.23M | 30.92M | 24.49M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.35M | 21.64M | 22.99M | 27.61M | 24.22M | 27.92M | 25.55M | 34.00M | 31.72M | 29.88M | 29.40M | 29.93M | 23.53M | 23.16M | 25.40M | 35.83M | 31.16M | 33.23M | 30.92M | 24.49M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.64M | 2.43M | 1.80M | 1.81M | 2.11M | 1.79M | 2.22M | 1.30M | 1.97M | 1.65M | 1.85M | 0.27M | 0.72M | 0.49M | 0.54M | 1.11M | 1.37M | 1.21M | 1.37M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 3.01M | 2.17M | 2.22M | 1.84M | 2.37M | 2.80M | 2.82M | 2.96M | 3.29M | 2.67M | 5.02M | 5.72M | 3.36M | 3.10M | 2.06M | 1.38M | 0.86M | 1.82M | 2.05M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.72M | 10.67M | 11.96M | 9.87M | 7.20M | 8.38M | 8.36M | 8.60M | 7.74M | 7.71M | 8.67M | 6.32M | 6.15M | 7.66M | 7.49M | 8.46M | 8.94M | 7.87M | 5.63M | 4.04M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.34M | 16.31M | 16.56M | 13.89M | 10.85M | 12.87M | 12.95M | 13.64M | 11.99M | 12.97M | 13.00M | 13.19M | 12.14M | 11.74M | 11.09M | 11.06M | 11.43M | 10.10M | 8.66M | 7.46M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.20M | 1.42M | 0.89M | 0.63M | 9.02M | 0.62M | 1.18M | 7.16M | 7.04M | 8.11M | 1.00M | 5.10M | 5.73M | 6.17M | 7.46M | 5.64M | 5.15M | 6.64M | 8.66M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.23M | 89.04M | 87.50M | 77.95M | 59.93M | 74.42M | 70.61M | 78.47M | 72.83M | 70.60M | 71.37M | 71.13M | 61.89M | 60.74M | 63.05M | 72.51M | 79.18M | 81.11M | 76.24M | 67.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 4.67M | 4.29M | 3.48M | 3.02M | 2.67M | 2.34M | 2.03M | 1.81M | 1.72M | 1.13M | 0.97M | 0.69M | 0.69M | 0.52M | 0.55M | 0.53M | 0.50M | 0.48M | 0.41M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.80M | 46.35M | 46.35M | 8.64M | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.46M | 83.39M | 94.22M | 74.43M | 70.63M | 89.55M | 64.98M | 63.46M | 78.58M | 78.58M | 55.71M | 54.08M | 71.47M | 51.20M | 49.96M | 71.47M | 55.40M | 55.40M | 43.58M | 42.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.27M | 129.73M | 140.57M | 83.06M | 70.63M | 89.55M | 64.98M | 63.46M | 78.58M | 78.58M | 55.71M | 54.08M | 71.47M | 51.20M | 49.96M | 71.47M | 55.40M | 55.40M | 43.58M | 42.49M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 0.46M | 0.77M | 0.77M | 0.83M | 0.82M | 0.89M | 2.54M | 0.77M | 0.91M | 0.89M | 0.04M | | | | 1.20M | 0.94M | 0.74M | 0.56M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.43M | 138.69M | 136.28M | 90.88M | 77.69M | 75.58M | 70.83M | 68.75M | 65.38M | 62.29M | 59.88M | 57.73M | 56.20M | 55.09M | 53.17M | 51.69M | 45.00M | 43.88M | 45.76M | 44.36M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.67M | 227.73M | 223.82M | 168.83M | 137.62M | 150.00M | 141.44M | 147.22M | 136.46M | 132.89M | 131.25M | 128.86M | 118.09M | 115.83M | 116.23M | 124.20M | 124.18M | 124.99M | 122.00M | 111.69M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.25M | 9.38M | 15.60M | 11.13M | 10.99M | 14.67M | 10.58M | 14.67M | 13.48M | 14.47M | 10.47M | 10.47M | 10.31M | 13.51M | 11.70M | 12.04M | 10.60M | 12.34M | 14.26M | 13.21M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | | 7.43M | 10.40M | 1.56M | 1.22M | 1.03M | 1.58M | 2.40M | 4.27M | 4.01M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.25M | 9.38M | 15.60M | 11.13M | 14.80M | 14.67M | 18.01M | 25.08M | 15.04M | 15.68M | 11.50M | 12.06M | 12.71M | 17.78M | 15.71M | 12.04M | 10.60M | 12.34M | 14.26M | 13.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 54.38M | 50.69M | 53.47M | 44.19M | 41.43M | 4.11M | 49.59M | 46.80M | 5.37M | 43.41M | 44.09M | 4.60M | 33.72M | 39.37M | 41.73M | 3.13M | 3.95M | 2.29M | 34.27M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | 3.19M | 3.17M | 3.54M | 3.66M | 8.09M | 7.83M | 7.45M | 2.02M | 8.99M | 2.53M | 1.87M | 8.96M | 2.83M | 3.03M | 1.85M | 3.38M | 0.22M | 2.92M | 2.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93M | 4.52M | 1.21M | 3.38M | 3.81M | 0.93M | 0.09M | 10.40M | 1.56M | 0.06M | 1.03M | 1.58M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 14.87M | 1.86M | 10.41M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 1.08M | 1.17M | 1.20M | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.44M | 98.00M | 100.57M | 80.36M | 64.44M | 73.20M | 67.15M | 85.42M | 69.02M | 65.46M | 64.19M | 83.69M | 62.23M | 61.25M | 64.05M | 70.71M | 63.06M | 65.99M | 65.56M | 59.97M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.15M | 0.13M | 14.17M | 14.28M | 13.56M | 14.53M | 11.39M | 14.71M | 14.84M | 14.98M | | 10.88M | 10.43M | 9.98M | 9.54M | 10.89M | 10.45M | 10.00M | 9.55M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.10M | | 0.10M | | | | 0.10M | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 2.76M | 2.72M | 2.41M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.48M | 0.32M | 0.56M | 5.58M | 12.80M | 9.33M | 9.78M | 7.92M | 6.40M | 8.11M | 6.34M | 8.61M | 12.74M | 4.92M | 6.39M | 4.94M | 4.92M | 20.42M | 27.34M | 2.18M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.62M | 115.91M | 117.73M | 102.11M | 80.52M | 92.32M | 85.84M | 98.38M | 28.09M | 92.61M | 34.21M | 14.40M | 28.15M | 24.75M | 21.41M | 18.60M | 42.15M | 35.82M | 42.24M | 16.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.10M | 116.23M | 118.29M | 107.68M | 93.31M | 101.65M | 95.62M | 106.30M | 97.11M | 100.72M | 98.40M | 98.09M | 90.38M | 86.00M | 85.46M | 89.30M | 105.21M | 101.82M | 107.80M | 76.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 4.67M | 1.33M | 17.55M | 18.09M | 14.48M | 14.62M | 21.79M | 16.28M | 14.90M | 16.00M | 1.58M | 12.73M | 12.29M | 11.84M | 11.39M | 12.75M | 25.32M | 11.86M | 19.96M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.57M | 111.50M | 105.54M | 61.14M | 44.31M | 48.35M | 45.82M | 40.91M | 39.36M | 32.17M | 32.85M | 30.78M | 27.72M | 29.83M | 30.77M | 34.90M | 18.97M | 23.17M | 14.20M | 35.14M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.57M | 111.50M | 105.54M | 61.14M | 44.31M | 48.35M | 45.82M | 40.91M | 39.36M | 32.17M | 32.85M | 30.78M | 27.72M | 29.83M | 30.77M | 34.90M | 18.97M | 23.17M | 14.20M | 35.14M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.67M | 227.73M | 223.82M | 168.83M | 137.62M | 150.00M | 141.44M | 147.22M | 136.46M | 132.89M | 131.25M | 128.86M | 118.09M | 115.83M | 116.23M | 124.20M | 124.18M | 124.99M | 122.00M | 111.69M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.30M | -206.15M | -217.70M | -270.77M | -287.08M | -287.80M | -294.50M | -301.70M | -304.13M | -312.25M | -312.50M | -315.36M | -319.97M | -318.50M | -317.71M | -313.72M | -333.54M | -331.57M | -342.15M | -347.77M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 2.11M | 2.16M | 2.14M | 0.08M | 4.00 | 0.04M | 0.04M | 0.00M | 0.00M | 0.04M | 0.03M | 0.00M | 0.02M | 565.00 | 0.03M | 0.03M | 4.00 | 4.00 | 0.22M |