|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.01M | 76.25M | 75.10M | 69.86M | 59.46M | 24.00M | 27.04M | 19.44M | 19.11M | 21.40M | 19.23M | 27.90M | 29.69M | 22.01M | 23.98M | 91.54M | 66.94M | 31.90M | 29.48M | 33.04M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 22.55M | 0.03M | 0.03M | 0.03M | 0.03M | 21.79M | 16.29M | 15.58M | 12.12M | 0.18M | 9.20M | 21.64M | 49.86M | 49.47M | 55.89M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.06M | 76.30M | 75.15M | 69.87M | 59.47M | 46.55M | 27.07M | 19.47M | 19.14M | 21.43M | 41.03M | 44.18M | 45.27M | 34.13M | 24.16M | 100.74M | 88.58M | 81.77M | 78.95M | 88.93M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.67M | 21.09M | 20.23M | 23.22M | 24.27M | 31.26M | 32.44M | 33.94M | 30.34M | 26.86M | 24.56M | 7.90M | 18.57M | 18.06M | 17.92M | 8.48M | 9.17M | 10.06M | 10.84M | 7.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.67M | 21.09M | 20.23M | 23.22M | 24.27M | 31.26M | 32.44M | 33.94M | 30.34M | 26.86M | 24.56M | 7.90M | 18.57M | 18.06M | 17.92M | 8.48M | 9.17M | 10.06M | 10.84M | 7.95M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 11.80M | 16.45M | 17.25M | 16.63M | 18.46M | 18.24M | 20.95M | 23.68M | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 4.19M | 4.60M | 5.01M | 5.00M | 4.79M | 5.45M | 5.68M | 6.93M | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41M | 9.87M | 8.65M | 6.08M | 8.56M | 10.09M | 10.05M | 8.27M | 10.71M | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.67M | 25.87M | 29.70M | 28.34M | 30.20M | 33.34M | 33.75M | 34.90M | 41.33M | 39.18M | 43.35M | 27.16M | 43.41M | 32.50M | 32.18M | 29.01M | 27.57M | 27.69M | 27.82M | 30.16M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 4.16M | 5.43M | 4.66M | 5.02M | 7.19M | 8.38M | 6.88M | 6.20M | 7.99M | 7.85M | 4.67M | 4.41M | 3.48M | 4.91M | 5.95M | 5.82M | 5.92M | 8.95M | 9.53M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.54M | 127.41M | 130.50M | 126.09M | 118.97M | 118.36M | 136.22M | 138.45M | 132.79M | 120.31M | 116.82M | 120.60M | 111.70M | 88.20M | 89.38M | 148.76M | 131.13M | 125.43M | 126.57M | 136.56M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.23M | 16.45M | 17.46M | 17.66M | 18.26M | 19.12M | 21.74M | 23.64M | 26.10M | 25.57M | 21.00M | 5.69M | 21.04M | 17.26M | 17.71M | 5.97M | 6.61M | 7.67M | 11.10M | 14.71M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | | 5.07M | 5.07M | 5.07M | 5.07M | 0.99M | 0.99M | 0.99M | 0.99M | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.45M | 195.66M | 223.94M | 58.45M | 224.74M | 224.74M | 224.74M | 224.74M | 224.74M | 224.74M | 224.74M | 212.30M | 224.74M | 224.74M | 224.74M | 208.59M | 212.30M | 212.30M | 212.30M | 208.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.16M | 155.64M | 155.01M | 164.46M | 59.40M | 76.52M | 29.60M | 32.09M | 30.63M | 29.18M | 22.06M | 12.00M | 20.23M | 19.32M | 18.41M | 5.57M | 8.86M | 8.15M | 7.45M | 4.26M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.61M | 351.30M | 378.95M | 222.91M | 284.14M | 301.26M | 254.34M | 256.83M | 255.37M | 253.92M | 246.81M | 224.30M | 244.98M | 244.07M | 243.16M | 214.15M | 221.16M | 220.45M | 219.75M | 212.84M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.45M | 0.39M | 0.33M | 0.27M | 0.32M | 0.26M | 0.28M | 0.28M | 0.32M | 0.32M | 36.69M | 0.24M | | | 4.58M | 0.38M | 0.38M | 2.42M | 3.05M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.48M | 393.56M | 428.89M | 46.61M | 425.31M | 352.32M | 351.81M | 48.27M | 313.68M | 312.87M | 294.33M | 292.11M | 289.90M | 286.78M | 292.27M | 250.73M | 264.01M | 261.81M | 265.51M | 269.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.02M | 520.97M | 559.39M | 554.29M | 544.28M | 470.68M | 488.02M | 450.23M | 446.47M | 433.18M | 411.15M | 412.71M | 401.60M | 374.98M | 381.65M | 399.49M | 395.14M | 387.24M | 392.08M | 405.88M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28M | 9.85M | 14.30M | 14.95M | 11.71M | 11.54M | 13.14M | 15.37M | 15.53M | 10.69M | 11.98M | 2.27M | 4.98M | 4.21M | 3.84M | 3.36M | 3.30M | 3.21M | 2.89M | 1.49M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28M | 9.85M | 14.30M | 14.95M | 11.71M | 11.54M | 13.14M | 15.37M | 15.53M | 10.69M | 11.98M | 2.27M | 4.98M | 4.21M | 3.84M | 3.36M | 3.30M | 3.21M | 2.89M | 1.49M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 9.91M | 1.44M | 1.66M | 6.73M | 6.76M | 7.44M | 9.78M | 5.31M | 10.11M | 8.57M | 9.12M | 7.80M | 0.18M | 0.19M | 12.12M | 8.21M | 9.31M | 10.90M | 11.97M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.02M | 0.13M | 0.13M | 0.02M | 0.05M | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.71M | 0.86M | 3.68M | 1.60M | 2.07M | 1.81M | 3.30M | 0.09M | 0.05M | 6.29M | 8.62M | 10.61M | 12.23M | 10.94M | 10.45M | 10.05M | 7.49M | 5.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 2.22M | 2.65M | 0.15M | 2.79M | 2.73M | 2.77M | 0.16M | 2.91M | 0.43M | 0.40M | 1.29M | 0.35M | 0.32M | 0.32M | 1.46M | 1.83M | 2.17M | 2.18M | 2.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.06M | 2.59M | 2.94M | 3.49M | 3.81M | 4.15M | 1.15M | 4.99M | 5.47M | 4.40M | 5.39M | 4.86M | 4.35M | 4.23M | 3.93M | 3.58M | 3.68M | 2.28M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.94M | 0.71M | 0.81M | 0.90M | 0.43M | 0.43M | 0.55M | 0.42M | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.38M | 31.27M | 35.79M | 42.70M | 37.75M | 36.37M | 40.42M | 44.58M | 47.32M | 39.59M | 42.62M | 42.18M | 38.66M | 30.82M | 32.17M | 32.73M | 27.72M | 28.31M | 27.15M | 22.98M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.37M | 0.33M | 0.29M | 0.25M | 0.21M | 0.17M | 0.13M | 0.10M | 1.33M | 1.25M | 1.16M | 1.09M | 1.00M | 0.91M | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 5.02M | 6.12M | 6.35M | 6.31M | 6.19M | 24.21M | 23.79M | 23.69M | 23.57M | 20.94M | 17.56M | 15.68M | 10.45M | 7.82M | 5.00M | 2.50M | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.82M | | | | 0.62M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.97M | 7.27M | 5.49M | 4.89M | 1.15M | 0.39M | 11.23M | 0.26M | 0.26M | 0.29M | 6.64M | 0.19M | 0.19M | 0.10M | 0.12M | 0.13M | 0.17M | 0.19M | 0.19M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.75M | 15.47M | 17.70M | 16.47M | 15.92M | 15.21M | 17.24M | 14.96M | 15.11M | 14.39M | 16.58M | 8.70M | 15.22M | 13.58M | 15.19M | 12.64M | 12.16M | 11.60M | 13.19M | 12.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27M | 5.52M | 0.05M | 0.04M | 0.07M | 1.91M | 0.06M | 2.32M | | | | | | | | | | | | 0.17M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.98M | 63.16M | 70.08M | 76.20M | 68.13M | 59.23M | 82.84M | 83.72M | 88.36M | 81.05M | 79.14M | 75.05M | | | | 50.58M | | | | 33.83M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.25M | 68.69M | 70.13M | 76.24M | 68.20M | 61.14M | 82.90M | 86.04M | 88.36M | 81.05M | 79.14M | 75.05M | 68.20M | 53.53M | 56.19M | 50.58M | 42.52M | 40.09M | 38.34M | 34.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 7.87M | 8.84M | 7.21M | 10.00M | 7.79M | 26.27M | 25.61M | 26.99M | 23.66M | 20.99M | 23.85M | 24.30M | 21.07M | 20.05M | 15.94M | 12.95M | 10.05M | 7.49M | 5.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.78M | 452.28M | 489.26M | 478.05M | 476.07M | 409.54M | 405.12M | 364.19M | 358.11M | 352.13M | 332.02M | 337.66M | 333.40M | 321.44M | 325.46M | 348.91M | 352.62M | 347.15M | 353.74M | 371.89M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.78M | 452.28M | 489.26M | 478.05M | 476.07M | 409.54M | 405.12M | 364.19M | 358.11M | 352.13M | 332.02M | 337.66M | 333.40M | 321.44M | 325.46M | 348.91M | 352.62M | 347.15M | 353.74M | 371.89M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.02M | 520.97M | 559.39M | 554.29M | 544.28M | 470.68M | 488.02M | 450.23M | 446.47M | 433.18M | 411.15M | 412.71M | 401.60M | 374.98M | 381.65M | 399.49M | 395.14M | 387.24M | 392.08M | 405.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.50M | -90.63M | -0.16M | -107.11M | -114.53M | -187.41M | -197.73M | -0.68M | -0.53M | -0.50M | -299.96M | -0.34M | -0.57M | -0.56M | -347.56M | 0.02M | 0.03M | -351.39M | -350.77M | -339.70M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.15M | 0.15M | 0.14M | 1.33M | 1.25M | 1.94M | 1.88M | 1.88M | 0.51M | 0.51M | 0.51M | 0.51M | 1.81M | 0.51M | 1.30M | 0.48M | 1.50M | 1.37M | 1.70M |