|
Cash & Equivalents (Quarter)
|
0.44M | 1.97M | 0.13M | 1.64M | 1.25M | 0.51M | 0.75M | 0.45M | 0.25M | 0.27M | 0.20M | 1.61M | 0.17M | 0.16M | 1.30M | 11.68M | 65.12M | 33.30M | 1.99M | 7.36M | 5.61M | 4.38M | 4.05M | 6.52M | 7.54M | 3.45M | 3.18M | 4.64M | 3.03M | 9.71M | 10.45M | 6.72M | 4.05M | 5.68M | 10.48M |
|
Short-term Investments (Quarter)
|
4.18M | 4.63M | 1.96M | 9.10M | 10.48M | 12.98M | 18.90M | 17.24M | 17.65M | 17.25M | 8.38M | 5.52M | 5.34M | 6.02M | 6.60M | 8.99M | 16.32M | 0.75M | 15.55M | 19.00M | 25.14M | 37.12M | 37.59M | 30.84M | 35.60M | 40.19M | 42.51M | 54.18M | 20.76M | 34.34M | 37.42M | 54.06M | 43.48M | 40.05M | 52.87M |
|
Cash & Current Investments (Quarter)
|
4.62M | 6.60M | 2.09M | 10.75M | 11.73M | 13.50M | 19.65M | 17.69M | 17.89M | 17.52M | 8.58M | 7.13M | 5.51M | 6.17M | 7.90M | 20.67M | 81.44M | 34.05M | 17.55M | 26.35M | 30.75M | 41.50M | 41.64M | 37.36M | 43.14M | 43.64M | 45.69M | 58.82M | 23.79M | 44.05M | 47.86M | 60.79M | 47.53M | 45.73M | 63.35M |
|
Receivables - Net (Quarter)
|
5.99M | 10.15M | 30.58M | 38.39M | 44.31M | 31.78M | 28.61M | 21.75M | 16.82M | 19.10M | 16.65M | 7.95M | 10.66M | 11.55M | 23.66M | 28.04M | 27.62M | 26.36M | 21.98M | 0.01M | 50.27M | 22.23M | 24.52M | 21.15M | 28.11M | 29.32M | 22.82M | 26.17M | 0.04M | 0.01M | 34.91M | 25.73M | 40.84M | 27.48M | 47.80M |
|
Receivables - Other (Quarter)
|
| | | 0.06M | | | 0.07M | 0.05M | 0.06M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.07M | 0.07M | 0.11M | 0.12M | 0.10M | 4.40M | 5.00M | 0.22M | 0.50M | 3.40M | 4.90M | 0.32M | 5.30M | 29.37M | 1.50M | 0.01M | 2.80M | 28.57M | 28.73M | 0.00M | 26.96M |
|
Receivables (Quarter)
|
5.99M | 10.15M | 30.58M | 38.45M | 44.31M | 31.78M | 28.67M | 21.81M | 16.88M | 19.14M | 16.69M | 8.01M | 10.70M | 11.59M | 23.73M | 28.11M | 27.73M | 26.48M | 22.08M | 4.41M | 55.27M | 22.46M | 25.02M | 24.55M | 33.01M | 29.65M | 28.12M | 55.54M | 1.54M | 0.03M | 37.71M | 54.30M | 69.56M | 27.48M | 74.76M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | 0.76M | | 3.40M | | 11.32M | | 16.75M | 7.36M | 7.10M | | 4.14M | 5.10M | 3.78M | | 4.12M | 3.24M | 3.54M | 6.54M | 8.27M | 7.01M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | 2.34M | | 2.74M | | 8.09M | | 13.85M | 14.14M | 17.27M | | 12.57M | 11.74M | 9.53M | | 11.88M | 4.60M | 5.03M | 8.41M | 10.62M | 9.06M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | 2.16M | | 3.57M | | 10.72M | | 24.71M | 31.21M | 25.07M | | 25.10M | 20.61M | 20.11M | | 15.23M | 16.10M | 14.28M | 15.85M | 18.56M | 18.42M |
|
Inventory (Quarter)
|
17.31M | 16.75M | 18.25M | 9.83M | 11.61M | 10.69M | 9.12M | 9.62M | 9.22M | 8.71M | 10.88M | 8.67M | 7.43M | 5.36M | 3.62M | 5.25M | 6.50M | 9.70M | 9.25M | 30.13M | 41.87M | 55.31M | 52.71M | 49.45M | 50.78M | 41.82M | 37.45M | 33.41M | 28.26M | 31.23M | 23.94M | 22.85M | 30.80M | 37.44M | 34.49M |
|
Prepaid Assets (Quarter)
|
7.14M | 6.87M | 7.57M | 6.97M | 7.16M | 7.55M | 6.42M | 7.14M | 6.28M | 5.26M | 5.84M | 4.74M | 4.64M | 4.43M | 4.35M | 63.17M | 7.86M | 8.40M | 9.72M | 122.84M | 139.98M | 7.54M | 5.46M | 5.92M | 0.30M | 5.27M | 7.27M | 7.46M | 8.44M | 5.02M | 9.95M | 20.00M | 18.21M | 9.36M | 11.51M |
|
Current Assets (Quarter)
|
35.23M | 40.54M | 58.64M | 85.24M | 74.99M | 63.68M | 63.96M | 56.37M | 50.37M | 46.78M | 42.11M | 28.49M | 28.32M | 27.50M | 34.71M | 63.17M | 119.94M | 93.41M | 59.58M | 129.47M | 146.28M | 141.90M | 159.60M | 125.71M | 157.26M | | 136.29M | 128.42M | 130.16M | 123.44M | 130.46M | 141.40M | 143.16M | 143.45M | 157.69M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 7.36M | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
33.05M | 34.01M | 22.05M | 25.03M | 29.84M | 26.37M | 21.76M | 25.00M | 20.97M | 21.53M | 20.35M | 21.71M | 21.86M | 22.26M | 15.45M | 30.19M | 34.10M | 43.89M | 49.25M | 27.34M | 28.41M | 28.86M | 15.84M | 9.95M | 15.17M | 25.95M | 35.61M | 37.80M | | 36.09M | 38.99M | 42.53M | 51.53M | 71.64M | 89.46M |
|
Property, Plant & Equipment (Net) (Quarter)
|
21.44M | 21.77M | 35.20M | 34.97M | 35.84M | 37.97M | 39.08M | 38.91M | 44.46M | 42.81M | 41.04M | 38.18M | 36.97M | 35.62M | 44.64M | 41.04M | 40.25M | 40.29M | 42.05M | 90.04M | 88.53M | 84.71M | 88.15M | 90.00M | 88.43M | 88.08M | 93.59M | 91.63M | 88.96M | 8.15M | 89.37M | 85.49M | 84.28M | 83.89M | 82.84M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | 0.85M | 1.87M | 1.13M | 0.70M | 0.84M | 0.71M | 0.68M | 0.32M | 0.29M | 0.95M | 0.90M | 0.90M | 1.67M | 2.50M | 2.26M | 0.65M | 0.62M | 0.62M | 2.32M | 0.64M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 1.56M | 1.47M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 2.02M | 2.03M | 1.59M | 1.38M | 1.31M | 1.20M | 1.02M | 0.94M | 0.84M | 1.83M | 1.82M | 0.51M | 0.38M | 0.27M | 1.87M | 1.88M |
|
Goodwill & Intangibles (Quarter)
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 3.67M | 3.68M | 3.16M | 2.85M | 1.31M | 1.20M | 1.02M | 0.94M | 0.84M | 1.83M | 1.82M | 0.51M | 0.38M | 0.27M | 1.87M | 1.88M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 0.78M | | | | 0.56M | 1.01M | 1.03M | 0.55M | 1.23M | | | | 34.76M | | | | 1.72M | 1.50M | 1.31M | 1.18M | 0.22M | 2.90M | 3.10M | 3.53M | 0.54M | 0.44M | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.03M | | | 0.23M | 0.06M | 0.05M | 0.09M | 0.18M | 0.10M | | 0.12M | | 1.23M | 0.02M | 0.12M | 0.00M | 1.23M | 0.08M | 0.08M | 1.23M | 0.04M | 1.23M | 0.09M | 0.12M | 7.10M | 0.08M | 11.28M | 11.60M | 11.08M | 15.95M | 16.16M | 12.21M |
|
Non-Current Assets (Quarter)
|
62.08M | 63.44M | 65.01M | 67.89M | 73.82M | 72.00M | 68.20M | 71.21M | 72.88M | 71.57M | 68.29M | 67.09M | 65.88M | 64.90M | 67.36M | 78.73M | 84.02M | 98.77M | 131.12M | 133.14M | 132.52M | 128.08M | 91.62M | 114.89M | 94.91M | | 150.55M | 152.73M | 156.30M | 156.18M | 163.02M | 160.82M | 168.31M | 189.65M | 206.17M |
|
Assets (Quarter)
|
97.30M | 103.98M | 123.66M | 153.13M | 148.80M | 135.69M | 132.16M | 127.58M | 123.25M | 118.34M | 110.40M | 95.58M | 94.20M | 92.41M | 102.07M | 142.77M | 203.96M | 192.17M | 190.71M | 262.62M | 278.80M | 269.98M | 251.21M | 244.03M | 252.17M | 252.17M | 286.84M | 281.16M | 286.46M | 279.62M | 293.48M | 302.22M | 311.46M | 333.09M | 363.86M |
|
Accounts Payables (Quarter)
|
14.72M | 15.55M | 15.17M | 14.21M | 60.29M | 13.01M | 12.74M | 52.50M | 45.27M | 19.81M | 16.38M | 15.07M | 14.68M | 0.13M | 19.28M | 11.65M | 9.25M | 12.41M | 15.80M | 22.96M | 79.27M | 80.51M | 70.53M | 32.52M | 0.16M | 27.87M | 88.18M | 0.29M | 79.02M | 71.64M | 89.47M | 0.19M | 15.90M | 0.50M | 0.47M |
|
Notes Payables (Quarter)
|
1.45M | 1.47M | | 1.79M | | | 1.07M | | | | 1.29M | 7.35M | 4.66M | 5.65M | 1.61M | 1.25M | 1.11M | 0.83M | 0.68M | 1.40M | 14.67M | 16.88M | 17.57M | 0.69M | 18.63M | 26.81M | 33.19M | 0.34M | 21.20M | 35.08M | 0.34M | 0.34M | 29.30M | 0.34M | 0.34M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | | 1.20M | | 1.22M | 1.23M | 1.28M | 1.25M |
|
Payables (Quarter)
|
16.17M | 17.02M | 15.17M | 16.00M | 60.29M | 13.01M | 13.81M | 52.50M | 45.27M | 19.81M | 17.68M | 22.42M | 19.35M | 5.77M | 20.89M | 12.90M | 10.36M | 13.24M | 16.48M | 24.36M | 93.94M | 97.39M | 88.11M | 33.21M | 18.79M | 54.68M | 121.37M | 1.89M | 100.22M | 107.92M | 89.81M | 1.74M | 46.43M | 2.11M | 2.05M |
|
Accumulated Expenses (Quarter)
|
| | | | | | 0.16M | | | | | | | | | 0.16M | 0.12M | 0.12M | 0.12M | 0.13M | 0.10M | 0.11M | | 0.03M | 0.02M | 0.02M | 0.02M | 2.12M | 0.02M | 0.02M | 35.14M | 2.06M | 5.89M | 0.02M | 2.62M |
|
Other Accumulated Expenses (Quarter)
|
16.04M | 13.29M | 13.30M | 1.16M | 17.85M | 16.51M | 16.27M | 14.15M | 1.98M | 12.85M | 2.34M | 2.35M | 5.26M | 2.60M | 2.74M | 19.51M | 36.40M | 2.18M | 38.90M | 7.46M | 107.90M | 106.80M | 97.20M | 111.80M | 102.90M | 105.10M | 128.10M | 127.90M | 120.00M | 109.60M | 128.50M | 145.60M | 146.20M | 165.50M | 198.40M |
|
Short term Debt (Quarter)
|
0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.15M | 0.14M | 3.66M | 3.75M | 11.00M | 0.14M | 16.57M | 10.67M | 0.14M | 5.88M | 17.78M | 13.69M | 33.47M | 10.47M | 1.40M | 14.67M | 16.88M | 1.15M | 0.14M | 0.05M | 26.81M | 6.00M | 20.10M | 21.20M | 2.70M | 2.79M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | 1.18M | 0.75M | 0.80M | 0.71M | 0.22M | 0.30M | 0.84M | 0.48M | 0.37M | 0.37M | 0.69M | 2.03M | 1.42M | 0.76M | 1.27M | 1.16M | 1.23M | 1.35M |
|
Current Taxes (Quarter)
|
6.51M | 6.61M | 6.74M | 7.54M | 7.81M | 7.41M | 7.14M | 7.13M | 7.31M | 7.14M | 6.86M | 7.04M | 6.93M | 6.94M | 7.22M | 7.51M | 7.48M | 7.59M | 7.61M | | | 0.03M | | 1.09M | 1.09M | | | 0.78M | 1.04M | 1.04M | 0.34M | 1.18M | 0.83M | 1.02M | 1.07M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.78M | 0.78M | 0.78M | 0.78M | 0.78M | 1.87M | 1.88M | 1.82M | 0.78M | 0.78M | 0.78M | 0.78M | | 4.83M | 6.24M | 10.27M | 10.52M |
|
Total Current Liabilities (Quarter)
|
56.98M | 56.78M | 79.70M | 116.92M | 113.72M | 106.95M | 95.96M | 92.95M | 85.14M | 88.71M | 76.40M | 59.00M | 60.19M | 64.21M | 71.49M | 73.71M | 89.26M | 72.78M | 49.39M | 112.77M | 126.79M | 125.72M | 115.90M | 111.93M | 121.62M | 131.88M | 161.33M | 160.50M | 156.06M | 144.63M | 154.22M | 171.70M | 175.50M | 199.41M | 228.00M |
|
Non-Current Debt (Quarter)
|
18.41M | 18.70M | 19.05M | 4.71M | 20.21M | 4.56M | 4.50M | 4.46M | 4.53M | 4.39M | 9.39M | 4.26M | 9.36M | 4.13M | 7.21M | 7.46M | | | | | | | | | | | | | | | | | 4.13M | 2.90M | 4.76M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | 7.30M | 7.24M | 7.31M | 8.83M | 6.19M | 7.21M | 6.28M | 5.81M | 5.58M | 5.51M | 5.13M | 5.02M | 6.20M | 5.86M | | | 7.58M | 10.27M | | |
|
Minority Interest (Quarter)
|
| | | | | 0.00M | 0.01M | 0.01M | 0.05M | 0.06M | 0.07M | 0.05M | 0.06M | 0.06M | 0.05M | 0.01M | 0.00M | 0.02M | 0.02M | -7.55M | 7.87M | 8.08M | 6.83M | 6.88M | -7.55M | 5.51M | 4.96M | 0.63M | 0.36M | -0.06M | -0.78M | -1.61M | -2.05M | -2.37M | -2.95M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 29.64M | | | | 0.26M | | 0.14M | 0.13M | 0.20M | | 0.18M | | 0.15M | 0.14M | 0.13M | 0.12M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 0.24M | 0.79M | 1.55M | 0.88M | 1.55M | 0.34M | 0.12M | 0.61M | 0.55M | 0.54M | 0.83M | 0.48M | 3.46M | 2.33M | 2.68M | 2.45M | 2.40M | 2.25M | 1.98M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 2.28M | 2.37M | 2.27M | 2.05M | 2.25M | 2.34M | 1.23M | 1.39M | 7.51M | 1.38M | 7.59M | 2.21M | 0.20M | 0.05M | 0.01M | | 5.85M | 580.00 | 548.00 | | 0.14M | | | 0.47M | 0.52M | 0.54M | 0.43M | 0.41M | 0.42M | 0.42M | 0.45M | 0.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 148.66M | 146.59M | 136.94M | 126.14M | 125.01M | 117.95M | 110.94M | 97.51M | 74.41M | 81.31M | 69.69M | 82.83M | 90.16M | 106.03M | 90.33M | | 115.89M | 136.76M | 134.05M | | 119.52M | | | 166.82M | 167.17M | 164.68M | 152.66M | 162.68M | 181.73M | 192.30M | 216.80M | 244.93M |
|
Total Liabilities (Quarter)
|
86.46M | 86.69M | 110.14M | 150.94M | 148.96M | 139.20M | 128.18M | 127.26M | 120.29M | 112.17M | 98.90M | 81.93M | 82.70M | 77.28M | 85.03M | 90.36M | 106.08M | 90.34M | 68.51M | 121.73M | 136.76M | 134.05M | 123.61M | 119.65M | 129.24M | 138.00M | 167.29M | 167.70M | 165.22M | 153.09M | 163.09M | 182.15M | 192.72M | 217.25M | 245.41M |
|
Total Debt (Quarter)
|
18.55M | 18.85M | 19.20M | 4.86M | 20.36M | 4.71M | 4.64M | 8.12M | 8.28M | 15.39M | 9.53M | 20.84M | 20.03M | 4.27M | 13.08M | 25.24M | 13.69M | 33.47M | 10.47M | 1.40M | 14.67M | 16.88M | 1.15M | 0.14M | 0.05M | 26.81M | 6.00M | 20.10M | 21.20M | 2.70M | 2.79M | | 4.13M | 2.90M | 4.76M |
|
Common Equity (Quarter)
|
10.84M | 17.29M | 13.52M | 2.20M | -0.15M | -3.52M | 3.98M | 0.33M | 2.96M | 6.17M | 11.51M | 13.66M | 11.50M | 15.12M | 17.04M | 52.41M | 97.88M | 101.84M | 122.20M | 140.88M | 142.03M | 135.93M | 127.60M | 124.38M | 122.93M | 114.17M | 119.55M | 113.46M | 121.24M | 126.53M | 130.38M | 121.67M | 118.74M | 115.84M | 118.46M |
|
Shareholder's Equity (Quarter)
|
10.84M | 17.29M | 13.52M | 2.20M | -0.15M | -3.52M | 3.98M | 0.33M | 2.96M | 6.17M | 11.51M | 13.66M | 11.50M | 15.12M | 17.04M | 52.41M | 97.88M | 101.84M | 122.20M | 140.88M | 142.03M | 135.93M | 127.60M | 124.38M | 122.93M | 114.17M | 119.55M | 113.46M | 121.24M | 126.53M | 130.38M | 121.67M | 118.74M | 115.84M | 118.46M |
|
Liabilities and Shareholders Equity (Quarter)
|
97.30M | 103.98M | 123.66M | 153.13M | 148.80M | 135.69M | 132.16M | 127.58M | 123.25M | 118.34M | 110.40M | 95.58M | 94.20M | 92.41M | 102.07M | 142.77M | 203.96M | 192.17M | 190.71M | 262.62M | 278.80M | 269.98M | 251.21M | 244.03M | 252.17M | 252.17M | 286.84M | 281.16M | 286.46M | 279.62M | 293.48M | 302.22M | 311.46M | 333.09M | 363.86M |
|
Treasury Shares (Quarter)
|
| | | 0.26M | | | | 0.08M | 0.08M | | | | | | 0.86M | | 0.08M | 0.07M | 0.28M | | 0.05M | 0.03M | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
-144.07M | -147.82M | -1.33M | -1.34M | -166.03M | -1.20M | -1.68M | -165.41M | -1.34M | -170.51M | -2.31M | -1.74M | -178.54M | -179.73M | -179.69M | -0.24M | -154.38M | -151.67M | -131.65M | 2.49M | 2.88M | -121.25M | -12.38M | -131.95M | -133.33M | -13.80M | -129.63M | -134.40M | -13.50M | -14.33M | -118.10M | -122.61M | -126.00M | -129.07M | -11.75M |