|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.37M | 6.12M | 6.53M | 6.66M | 6.50M | 61.09M | 5.55M | 6.01M | 3.79M | 110.83M | 139.83M | 159.04M | 158.40M | 51.51M | 187.47M | 201.96M | 112.54M | 87.09M | 109.28M | 203.52M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 13.37M | 8.05M | 1.34M | 0.66M | 0.49M | 0.47M | 0.49M | 4.66M | 0.45M | 0.41M | 3.96M | 3.62M | 4.07M | -3.91M | 0.36M | -19.17M | 8.48M | -16.84M | 7.94M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.83M | 19.49M | 14.58M | 7.99M | 7.15M | 61.58M | 6.03M | 6.50M | 8.45M | 111.28M | 140.24M | 163.00M | 162.02M | 55.58M | 183.57M | 202.31M | 93.38M | 95.57M | 92.44M | 211.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.69M | 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 | 61.86M | 64.22M | 67.00M | 58.98M | 70.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | 0.04M | 0.02M | 1.29M | 0.02M | 1.50M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.74M | 59.69M | 58.64M | 41.33M | 50.08M | 43.90M | 45.03M | 55.15M | 65.22M | 58.23M | 60.71M | 61.93M | 60.11M | 54.25M | 50.36M | 61.88M | 64.24M | 67.00M | 58.98M | 70.06M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.20M | 0.29M | 0.22M | 0.39M | 0.18M | 2.48M | 1.88M | 3.19M | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.02M | 15.65M | 23.65M | 0.22M | 18.86M | 16.04M | 18.52M | 15.71M | 19.34M | 18.19M | 15.31M | 14.60M | 18.46M | 5.64M | 8.51M | 12.19M | 13.73M | 16.87M | 20.86M | 12.37M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.72M | 5.38M | 15.92M | 2.35M | 17.39M | 48.39M | 7.81M | 6.21M | 7.86M | 8.79M | 4.62M | 5.47M | 6.08M | 11.74M | 6.73M | 8.49M | 9.50M | 9.84M | 9.83M | 10.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.79M | 136.59M | 152.49M | 200.34M | 187.02M | 201.08M | 214.60M | 227.63M | 247.19M | 243.24M | 270.24M | 229.83M | 273.36M | 262.53M | 274.93M | 297.03M | 70.10M | 301.05M | 70.68M | 323.43M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 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 |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 8.00M | | | | | | | | | 2.60M | | 3.83M | 3.68M | 5.67M | 5.60M | 6.90M | 7.49M | 10.13M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.98M | 26.04M | 13.90M | 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 |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.06M | 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 | 2.37M | 2.27M | 2.18M | 5.09M | 1.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.04M | 35.22M | 17.67M | 13.53M | 15.24M | 15.03M | 13.23M | 5.79M | 13.03M | 12.93M | 12.83M | 12.73M | 12.64M | 15.21M | 15.15M | 15.12M | 14.96M | 14.98M | 17.95M | 14.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 1.91M | 2.00M | 5.20M | 5.20M | 4.58M | 5.20M | 5.80M | 5.80M | 5.80M | 5.80M | 15.27M | -0.78M | -0.78M | 5.20M | 5.62M | -1.43M | 5.62M | 7.05M | 2.31M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55M | 10.21M | 9.45M | 4.87M | 12.37M | 18.20M | 12.97M | 7.34M | 12.52M | 13.18M | 3.19M | 7.95M | 16.43M | 7.08M | 6.28M | 22.36M | 1.73M | 70.30M | 1.41M | 20.55M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.46M | 48.54M | 41.13M | 0.24M | 33.16M | 38.16M | 45.26M | 15.91M | 45.82M | 42.71M | 45.45M | 0.19M | 54.16M | 60.26M | 65.97M | 3.50M | -71.54M | 80.61M | -72.11M | 65.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.26M | 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 | 381.66M | -1.43M | 389.38M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.02M | 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 | 31.23M | 29.75M | 0.13M | 28.08M | 0.11M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.02M | 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 | 31.23M | 29.75M | 0.13M | 28.08M | 0.11M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.65M | 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 | 9.47M | 52.50M | 49.19M | 59.68M | 50.78M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 2.01M | 2.13M | 1.73M | 1.85M | 4.31M | 2.15M | 0.17M | 7.58M | 7.39M | 8.62M | 0.14M | 6.11M | 6.50M | 0.12M | 6.39M | 9.24M | 79.61M | 6.38M | 10.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 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 |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.52M | 6.43M | 9.51M | 16.35M | 10.90M | 17.52M | 22.58M | 27.58M | 11.00M | 16.01M | 6.70M | 21.89M | 21.91M | 13.53M | 30.84M | 13.60M | 31.03M | 34.28M | 28.85M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 5.22M | 8.32M | | | | | 1.76M | | | 4.62M | 5.58M | 3.69M | 4.01M | 3.87M | 3.97M | 4.24M | 5.45M | 40.52M | 7.81M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.38M | 95.30M | 108.09M | 116.29M | 91.01M | 75.32M | 86.12M | 99.20M | 104.80M | 87.19M | 105.79M | 98.25M | 11.69M | 95.87M | 101.87M | 122.33M | 130.55M | 13.91M | 139.54M | 136.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | 0.55M | 0.17M | | 0.17M | 0.18M | | | | | | | 1.77M | 8.67M | 6.84M | 6.85M | 6.71M | 6.53M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.49M | -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 |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.97M | 8.93M | | 5.73M | 0.69M | 11.08M | 0.69M | 0.67M | 0.64M | 8.52M | 4.79M | 1.64M | 0.70M | 0.71M | 3.74M | 0.74M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 3.33M | 2.96M | 1.95M | 2.89M | 10.66M | 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 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.38M | 95.30M | 108.09M | 116.73M | 91.01M | 75.32M | 95.62M | 99.88M | 105.48M | 87.88M | 106.46M | 143.84M | 112.96M | 130.46M | 104.34M | 131.71M | 138.09M | 137.23M | -58.30M | 142.56M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.83M | 98.63M | 111.06M | 118.68M | 93.89M | 85.98M | 97.78M | 103.97M | 107.38M | 89.97M | 108.32M | 146.05M | 115.04M | 133.23M | 107.17M | 134.67M | 140.12M | 139.53M | -56.05M | 144.93M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.64M | 0.11M | 1.08M | 0.31M | 0.15M | 0.30M | 0.35M | 0.10M | 0.14M | | | | | 1.77M | 9.03M | 9.01M | 9.01M | 8.85M | 8.67M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.42M | 86.50M | 82.56M | 110.79M | 126.29M | 153.25M | 162.07M | 173.64M | 185.63M | 195.99M | 207.37M | 217.21M | 225.93M | 202.08M | 233.74M | 235.18M | 242.83M | 54.96M | 188.82M | 244.45M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.42M | 86.50M | 82.56M | 110.79M | 126.29M | 153.25M | 162.07M | 173.64M | 185.63M | 195.99M | 207.37M | 217.21M | 192.86M | 33.13M | 244.55M | 246.13M | 55.44M | 54.96M | 54.62M | 244.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.26M | 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 | 381.66M | -1.43M | 389.38M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.71M | 0.23M | 0.47M | | 2.66M | | 0.06M | 2.72M | 2.88M | 2.94M | 0.00M | 3.30M | 3.47M | 0.12M | 3.83M | 4.00M | 0.29M | 0.12M | 0.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.18M | -56.67M | -29.11M | 3.50M | 18.36M | -3.08M | 49.01M | 61.33M | 74.36M | 86.76M | 92.90M | 99.27M | 106.91M | 81.96M | 3.92M | 128.62M | 54.96M | 133.35M | 136.18M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 17.74M | 16.74M | 8.36M | 7.36M | | | | | | | | | | | |