|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 6.53M | 6.66M | 6.50M | 61.09M | 5.55M | 98.57M | 3.79M | 3.83M | 3.57M | 159.04M | 51.84M | 173.85M | 51.18M | 192.83M | 201.82M | 105.42M | 196.80M | 203.52M | 185.88M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.37M | 8.05M | 1.34M | 0.66M | 0.49M | 0.47M | 0.49M | 4.66M | 0.45M | 0.41M | 3.96M | 3.62M | -5.11M | -3.91M | 0.36M | -19.17M | -16.79M | 9.35M | 0.36M | 5.22M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.49M | 14.58M | 7.99M | 7.15M | 61.58M | 6.03M | 99.06M | 8.45M | 4.28M | 3.98M | 163.00M | 55.46M | 168.74M | 47.27M | 193.19M | 182.65M | 88.63M | 206.15M | 203.87M | 191.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.66M | 58.59M | 41.31M | 48.79M | 43.88M | 43.52M | 55.13M | 65.20M | 58.23M | 60.68M | 61.91M | 60.09M | 54.23M | 50.34M | 0.90M | 64.22M | 67.00M | 0.03M | 0.04M | 72.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.02M | 1.29M | 1.62M | 1.50M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.69M | 58.64M | 41.33M | 50.08M | 45.50M | 45.03M | 55.15M | 65.22M | 58.23M | 60.71M | 61.93M | 60.11M | 54.25M | 50.36M | 0.92M | 64.24M | 67.00M | 0.03M | 0.04M | 72.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 1.97M | 1.89M | 0.45M | 2.13M | 4.30M | 3.30M | 0.32M | 0.80M | 1.57M | 1.31M | 0.31M | 0.74M | 1.51M | 1.33M | 0.22M | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.29M | 0.22M | 0.39M | 0.18M | 2.48M | 1.88M | 3.19M | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.65M | 23.65M | 17.72M | 18.86M | 16.04M | 18.52M | 1.88M | 19.34M | 18.19M | 15.31M | 14.60M | 18.46M | 5.64M | 8.51M | 12.19M | 13.73M | 16.87M | 20.86M | 12.37M | 12.14M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 5.77M | 4.16M | 17.39M | 48.39M | 8.16M | 6.82M | 5.36M | 7.06M | 11.89M | 16.22M | 6.08M | 11.74M | 11.41M | 9.89M | 9.50M | 9.84M | 11.14M | 17.15M | 17.27M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.59M | 152.49M | 200.34M | 187.02M | 201.08M | 214.60M | 227.63M | 247.19M | 243.24M | 270.24M | 229.83M | 45.54M | 262.53M | 47.27M | 297.03M | 70.10M | 230.75M | 308.85M | 323.43M | 310.65M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 0.30M | 0.35M | 0.35M | | 0.89M | 0.96M | 1.42M | 6.11M | 15.19M | 16.14M | 20.23M | 22.40M | 25.25M | 26.87M | 28.62M | 30.54M | 28.30M | 27.07M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 8.00M | | | | | | | | | 2.60M | | 3.83M | 3.68M | 5.67M | 5.60M | 6.90M | 7.49M | 10.13M | 10.73M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.04M | 25.63M | 10.00M | 11.71M | 11.62M | 10.00M | 2.66M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.66M | 12.69M | 12.75M | 12.69M | 12.80M | 12.87M | 12.98M | 13.17M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | 3.77M | 3.53M | 3.53M | 3.41M | 3.23M | 3.13M | 3.03M | 2.93M | 2.83M | 2.73M | 2.64M | 2.55M | 2.46M | 5.09M | 4.44M | 2.18M | 2.09M | 1.80M | 4.44M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.22M | 29.39M | 13.53M | 15.24M | 15.03M | 13.23M | 5.79M | 13.03M | 12.93M | 12.83M | 12.73M | 12.64M | 15.21M | 15.15M | 17.84M | 17.12M | 14.98M | 14.96M | 14.78M | 17.61M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.00M | 5.20M | 5.20M | 4.58M | 5.20M | 16.03M | 5.80M | 5.80M | 5.80M | 15.27M | 5.20M | -0.78M | 4.42M | 5.62M | 7.05M | 7.05M | 5.62M | 2.31M | 2.31M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | 9.45M | 34.41M | 12.37M | 18.20M | 2.92M | 7.34M | 7.34M | 9.38M | 7.35M | 7.41M | 45.54M | 7.28M | 18.82M | 4.47M | 70.10M | 5.54M | 2.07M | 9.26M | 9.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.54M | 41.13M | 15.48M | 33.16M | 38.16M | 45.26M | 15.91M | 45.82M | 42.71M | 45.45M | 0.19M | 281.98M | 60.26M | 293.63M | 3.50M | -71.54M | 152.35M | 85.27M | 65.95M | 65.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.13M | 193.62M | 229.47M | 220.19M | 239.24M | 259.86M | 277.62M | 293.01M | 285.96M | 315.69M | 330.56M | 327.52M | 322.78M | 340.90M | 369.84M | -1.43M | 383.09M | 394.12M | 389.38M | 376.46M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.14M | 39.76M | 14.54M | 21.46M | 26.19M | 18.78M | 25.31M | 19.89M | 23.82M | 24.86M | 27.88M | 22.41M | 26.59M | 23.68M | 0.14M | 29.75M | 0.13M | 0.32M | 0.11M | 0.17M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.14M | 39.76M | 14.54M | 21.46M | 26.19M | 18.78M | 25.31M | 19.89M | 23.82M | 24.86M | 27.88M | 22.41M | 26.59M | 23.68M | 0.14M | 29.75M | 0.13M | 0.32M | 0.11M | 0.17M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.10M | 51.34M | 38.01M | 42.27M | 33.77M | 41.80M | 35.66M | 38.57M | 33.88M | 45.44M | 49.39M | 53.82M | 36.29M | 44.21M | 48.79M | 52.50M | 49.19M | 9.46M | 50.78M | 1.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 2.13M | 1.73M | 1.85M | 4.31M | 2.15M | 0.17M | 7.58M | 7.39M | 0.12M | 0.14M | 6.11M | 0.40M | 0.12M | 6.39M | 9.24M | 8.80M | 6.38M | 10.05M | 7.49M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.11M | 0.53M | 0.14M | 0.15M | 0.14M | 0.17M | 0.10M | 0.14M | | | | | | 0.36M | 2.17M | 2.17M | 2.13M | 2.14M | 0.37M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.11M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 6.43M | 9.51M | 16.35M | 10.90M | 17.52M | 22.58M | 27.58M | 11.00M | 16.01M | 6.70M | 12.27M | 21.91M | 26.52M | 30.84M | 36.06M | 23.21M | 24.02M | 28.85M | 30.40M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 8.32M | | | | | 1.76M | | | 4.62M | 5.58M | 3.69M | 4.01M | 3.87M | 30.44M | 4.24M | 32.07M | 6.86M | 30.87M | 36.51M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.30M | 108.09M | 116.29M | 91.01M | 75.32M | 86.12M | 99.20M | 104.80M | 87.19M | 105.79M | 98.25M | 100.58M | 95.87M | 101.87M | 122.33M | 117.32M | 115.73M | 124.92M | 136.03M | 122.29M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | 0.55M | 0.17M | | 0.03M | 0.18M | | | | | | | 1.77M | 8.67M | 6.84M | 6.85M | 6.71M | 6.53M | 6.47M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.46M | -11.65M | -12.50M | -13.69M | -10.55M | -13.36M | -13.47M | -13.51M | -13.32M | -13.59M | -12.73M | -13.44M | -12.52M | -10.81M | -10.96M | -10.62M | -9.87M | -9.98M | -6.46M | -6.72M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 8.93M | | 5.73M | 10.94M | 11.08M | 0.69M | 0.67M | 4.86M | 8.52M | 4.79M | 0.70M | 4.58M | 3.71M | 3.74M | 3.74M | 3.00M | 2.97M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 2.96M | 1.95M | 2.89M | 1.70M | 2.16M | 4.09M | 1.89M | 2.09M | 1.86M | 2.21M | 2.08M | 2.77M | 2.82M | 2.96M | 2.02M | 2.31M | 2.25M | 2.38M | 2.39M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.30M | 108.09M | 116.73M | 91.01M | 84.28M | 95.62M | 99.88M | 105.48M | 87.88M | 106.46M | 143.84M | 146.81M | 130.46M | -37.05M | 131.71M | 194.97M | -58.70M | 203.05M | 142.56M | 128.76M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.63M | 111.06M | 118.68M | 93.89M | 85.98M | 97.78M | 103.97M | 107.38M | 89.97M | 108.32M | 146.05M | 148.89M | 133.23M | -34.23M | 134.67M | 196.99M | -56.39M | 205.30M | 144.93M | 131.15M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.11M | 1.08M | 0.31M | 0.15M | 0.17M | 0.35M | 0.10M | 0.14M | | | | | 1.77M | 9.03M | 9.01M | 9.01M | 8.85M | 8.67M | 6.84M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.50M | 82.56M | 110.79M | 126.29M | 153.25M | 162.07M | 173.64M | 185.63M | 195.99M | 207.37M | 217.21M | 212.48M | 235.21M | 211.10M | 235.18M | 242.83M | 54.96M | 198.81M | 244.45M | 252.03M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.50M | 82.56M | 110.79M | 126.29M | 153.25M | 162.07M | 173.64M | 185.63M | 195.99M | 207.37M | 217.21M | 33.07M | 33.13M | 233.74M | 235.18M | 242.83M | 54.96M | 54.62M | 250.90M | 245.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.13M | 193.62M | 229.47M | 220.19M | 239.24M | 259.86M | 277.62M | 293.01M | 285.96M | 315.69M | 330.56M | 327.52M | 322.78M | 340.90M | 369.84M | -1.43M | 383.09M | 394.12M | 389.38M | 376.46M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.98M | 0.47M | 2.02M | 2.66M | | 0.06M | 0.25M | 2.88M | 2.94M | 0.00M | 3.30M | 0.12M | 0.49M | 0.54M | 4.00M | 0.16M | 4.35M | 4.50M | 4.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 2.99M | -29.11M | 3.50M | 1.12M | -3.08M | 49.01M | 1.90M | 74.36M | 1.41M | 92.90M | 66.20M | 33.13M | 81.96M | 120.20M | 55.44M | 54.96M | 54.62M | 136.18M | 5.03M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.74M | 19.74M | 19.74M | 19.74M | 17.74M | 16.74M | 8.36M | 7.36M | | | | | | | | | | | | |