|
Cash & Equivalents
|
5.56M | 7.82M | 4.71M | 0.19M | 3.59M | 6.69M | 4.53M | 10.42M | 7.16M | 8.09M | 10.76M | 9.02M | 11.06M | 6.85M | 4.82M | 11.31M | 16.30M | 15.40M | 15.23M | 21.54M | 22.98M | 15.99M | 17.12M | 17.63M | 6.66M | 5.40M | 4.58M | 3.94M |
|
Short-term Investments
|
| | | | | | | | | | | 0.50M | 2.11M | 4.07M | 7.67M | 12.24M | 7.80M | 5.97M | 5.65M | 2.80M | 5.21M | 3.85M | 3.91M | 3.09M | 18.54M | 14.76M | 18.52M | 29.10M |
|
Cash & Current Investments
|
5.56M | 7.82M | 4.71M | 0.19M | 3.59M | 6.69M | 4.53M | 10.42M | 7.16M | 8.09M | 10.76M | 9.52M | 13.17M | 10.92M | 12.49M | 23.55M | 24.10M | 21.37M | 20.89M | 24.35M | 28.19M | 19.84M | 21.03M | 20.73M | 25.19M | 20.16M | 23.10M | 33.04M |
|
Receivables - Net
|
16.34M | | | | 16.16M | 14.01M | 16.01M | 20.02M | 30.80M | 32.58M | 33.11M | 37.03M | 37.55M | 33.52M | 33.02M | 31.61M | 28.75M | 28.98M | 31.37M | 21.92M | 17.35M | 22.58M | 23.30M | 21.73M | 15.80M | 21.42M | 22.14M | 21.55M |
|
Receivables - Other
|
7.08M | | | 0.21M | 36.00M | 13.47M | 15.68M | 0.00M | 38.50M | 38.40M | 38.95M | 39.03M | 39.46M | 39.79M | 19.02M | 35.46M | 36.46M | 36.61M | 34.68M | 34.46M | 0.23M | 0.23M | 3.83M | 0.23M | 0.24M | 1.00M | 1.00M | 1.08M |
|
Receivables
|
23.43M | | | | 52.16M | 27.48M | 31.68M | 20.02M | 69.30M | 70.98M | 72.06M | 76.05M | 77.01M | 73.32M | 52.04M | 67.07M | 65.21M | 65.59M | 66.05M | 56.38M | 17.58M | 22.81M | 27.13M | 21.96M | 16.04M | 22.42M | 23.14M | 22.63M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 7.98M | | | 0.86M | 9.34M | 9.36M | 7.38M | 8.01M | 9.69M | 9.55M | 9.43M | 9.07M |
|
Work In Process
|
| | | | | | | | | | | | | | | | 2.26M | | | | 2.50M | 2.37M | 2.59M | 2.16M | 1.74M | 1.93M | 2.21M | 2.32M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 12.10M | | | | 12.19M | 12.30M | 9.64M | 11.05M | 11.37M | 11.87M | 12.14M | 11.76M |
|
Inventory
|
12.40M | | | | 9.97M | 12.10M | 9.90M | 12.57M | 15.38M | 17.95M | 17.73M | 20.61M | 25.80M | 24.96M | 23.95M | 21.88M | 23.10M | 22.50M | 20.22M | 20.50M | 24.60M | 24.75M | 20.25M | 21.84M | 23.38M | 23.94M | 24.39M | 23.86M |
|
Prepaid Assets
|
0.33M | | | 0.04M | 0.33M | 0.22M | 0.22M | 0.13M | 0.66M | 0.67M | 0.54M | 0.09M | 0.01M | 0.08M | 0.09M | 0.10M | 1.57M | 0.61M | 0.38M | 0.09M | 0.05M | 1.88M | 1.94M | 1.75M | 1.54M | 1.95M | 1.66M | 1.47M |
|
Current Assets
|
48.25M | | | 0.24M | 80.24M | 82.56M | 82.95M | 59.71M | 107.64M | 121.34M | 132.11M | 134.44M | 139.31M | 140.96M | 129.31M | 135.34M | 125.91M | 135.16M | 133.31M | 138.93M | 99.79M | 103.37M | 102.44M | 100.18M | 92.65M | 93.47M | 94.61M | 98.99M |
|
Buildings
|
10.33M | | | | 11.19M | 11.39M | 11.41M | 11.89M | 12.45M | 12.40M | 14.41M | 12.61M | 12.75M | 12.82M | 12.13M | 11.42M | 11.78M | 11.83M | 11.21M | 11.30M | 11.44M | 11.25M | 11.18M | | | | | |
|
Construction in Progress
|
1.61M | | 1.69M | | 0.24M | 0.24M | 0.11M | 0.09M | 0.09M | 0.09M | 0.09M | 0.41M | 0.41M | 0.09M | 0.09M | 0.30 | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02 | 0.40 | 0.41M | 0.01M | 0.01M | 0.01 | 0.01M |
|
Land & Improvements
|
| | | | 1.95 | | | | 4.04M | 4.00M | 4.03M | | | | | | 4.46M | | | | 4.33M | 4.26M | 4.23M | 4.38M | 4.22M | 4.24M | | |
|
Property, Plant & Equipment (Net)
|
22.06M | | | | 20.63M | 20.16M | 19.62M | 19.86M | 20.14M | 19.59M | 19.53M | 19.31M | 18.96M | 18.55M | 17.00M | 15.50M | 15.59M | 15.17M | 14.13M | 13.73M | 13.70M | 14.11M | 13.71M | 13.82M | 13.14M | 12.76M | 12.58M | 12.28M |
|
Long-Term Investments
|
| | | 45.47M | | | | | | | | | | | | | 0.25M | 0.30M | 0.30M | 0.30M | | | | | | | | |
|
Goodwill
|
0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Intangibles
|
| | | | 0.01M | 0.00M | 0.00M | 0.01M | 4.04M | | | 4.01M | 4.04M | 4.03M | 4.03M | 3.55M | 3.64M | 3.63M | 3.42M | 3.38M | 3.45M | 0.16M | 0.14M | 3.42M | 3.27M | 3.27M | 3.29M | 3.29M |
|
Goodwill & Intangibles
|
0.00M | | | | 0.01M | 0.01M | 0.01M | 0.02M | 4.04M | 0.00M | 0.00M | 4.02M | 4.04M | 4.04M | 4.03M | 3.55M | 3.64M | 3.63M | 3.42M | 3.38M | 3.45M | 0.16M | 0.14M | 3.42M | 3.27M | 3.27M | 3.29M | 3.29M |
|
Long-Term Deferred Tax
|
0.59M | | | | 0.51M | 0.55M | 0.53M | 0.55M | 0.16M | 0.16M | 0.16M | 0.16M | 0.14M | 0.68M | 0.13M | 0.13M | 0.22M | 0.27M | 0.28M | 0.28M | 0.26M | 0.44M | 0.45M | 0.48M | 0.43M | 0.43M | 0.43M | 0.44M |
|
Other Non-Current Assets
|
0.00M | | | | 0.80M | 0.67M | 0.01M | 0.63M | 0.00M | 0.02M | 0.04M | 6.64M | 0.04M | 0.04M | 0.04M | 0.24M | 0.28M | 0.26M | 0.26M | 0.25M | 9.92M | 15.40M | 4.34M | 7.34M | 4.13M | 6.93M | 11.07M | 6.91M |
|
Non-Current Assets
|
63.17M | | | 45.47M | 26.24M | 25.34M | 24.08M | 61.53M | 24.34M | 23.77M | 23.77M | 23.62M | 23.26M | 23.38M | 21.07M | 22.33M | 29.21M | 22.26M | 20.88M | 20.40M | 30.69M | 35.81M | 24.32M | 27.32M | 22.93M | 25.18M | 28.96M | 24.43M |
|
Assets
|
111.41M | | | 45.71M | 106.48M | 107.91M | 107.04M | 0.07M | 131.98M | 145.12M | 155.88M | 158.06M | 162.57M | 164.34M | 150.39M | 157.68M | 155.12M | 157.43M | 154.20M | 159.33M | 130.48M | 139.18M | 126.76M | 127.51M | 115.58M | 118.65M | 123.57M | 123.43M |
|
Accounts Payables
|
14.97M | | | 0.07M | 14.71M | 17.82M | 18.17M | 21.57M | 22.01M | | | | 29.06M | 32.26M | 25.84M | 23.95M | 24.82M | 28.42M | 24.98M | 25.73M | 25.27M | 30.85M | 24.79M | 26.34M | 23.10M | 29.30M | 29.63M | 27.66M |
|
Notes Payables
|
19.62M | | | 0.21M | 16.86M | 19.85M | 19.86M | 20.71M | 18.49M | 30.54M | 38.20M | 42.63M | 8.76M | 9.60M | 9.08M | 11.74M | 8.99M | 7.72M | 7.31M | 6.52M | 36.71M | 33.17M | 31.41M | 25.46M | 19.37M | 18.90M | 18.04M | 14.30M |
|
Payables
|
34.59M | | | 0.28M | 31.57M | 37.67M | 38.04M | 42.29M | 40.49M | 30.54M | 38.20M | 42.63M | 37.83M | 41.85M | 34.93M | 35.69M | 33.80M | 36.14M | 32.29M | 32.26M | 61.99M | 64.01M | 56.20M | 51.81M | 42.47M | 48.20M | 47.68M | 41.95M |
|
Accumulated Expenses
|
0.57M | | | | 0.48M | | 0.23M | | 0.48M | 0.11M | 0.14M | 0.11M | 0.95M | | 0.14M | 0.14M | 0.75M | 0.86M | 1.07M | 1.34M | 0.81M | 1.44M | | | 1.05M | 0.12M | 0.12M | 0.10M |
|
Other Accumulated Expenses
|
4.20M | | | | 3.09M | 1.53M | 2.53M | 1.51M | 2.21M | 2.13M | 1.48M | 1.49M | 1.20M | 2.31M | 1.28M | 1.62M | 1.55M | 2.00M | 2.43M | 2.65M | 2.28M | 4.02M | 2.22M | 2.37M | 3.99M | 1.75M | 2.17M | 2.48M |
|
Short term Debt
|
19.62M | | | | 16.86M | 19.85M | 19.86M | 20.71M | 18.49M | 17.65M | 11.90M | 8.66M | 8.76M | 9.60M | 9.08M | 8.72M | 8.99M | 7.72M | 7.31M | | 3.04M | 8.25M | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.46M | 0.47M | | 0.53M | 0.49M | 0.49M | 0.49M | 0.50M | 0.51M | 0.52M | 0.53M | 0.54M | 0.55M |
|
Current Taxes
|
0.16M | | | | 0.01M | 0.26M | 0.13M | 0.27M | | | | | 0.11M | | 0.90M | 1.22M | 0.19M | 0.16M | | 0.07M | 0.76M | 0.75M | 0.74M | 0.77M | 1.20M | 1.48M | 1.62M | 2.06M |
|
Current Deferred Revenue
|
0.07M | | | | 0.13M | 0.26M | 0.38M | 0.34M | 0.37M | 0.39M | 0.16M | 0.34M | 0.39M | 0.44M | 0.27M | 0.20M | 0.23M | 0.20M | 0.22M | | | | | 0.16M | 0.27M | 0.05M | 0.09M | 0.14M |
|
Total Current Liabilities
|
63.22M | | | 0.28M | 55.99M | 58.74M | 56.69M | 66.90M | 78.81M | 88.09M | 88.53M | 89.34M | 85.46M | 83.93M | 71.86M | 70.26M | 66.21M | 65.90M | 65.29M | 70.56M | 72.52M | 79.81M | 63.98M | 59.70M | 57.54M | 56.18M | 56.23M | 51.18M |
|
Non-Current Debt
|
8.55M | 2.18M | 2.27M | | 2.18M | 2.33M | 2.27M | 0.02M | 2.34M | 2.27M | 2.24M | 2.18M | 2.21M | 2.16M | 1.98M | 1.83M | 1.81M | 1.78M | 1.64M | 1.58M | 1.53M | | | | | | | |
|
Convertible Debt
|
| | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.98M | | | | | | | | | | | | | | | | | 1.53M | 1.45M | 1.38M | 1.37M | 1.26M | 1.21M | 1.17M | 1.12M |
|
Preferred Stock Liabilities
|
| | | 38.72M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
7.90M | | | | 8.37M | 7.74M | 7.96M | 9.01M | 5.77M | 6.02M | 6.63M | 6.89M | 12.56M | 13.81M | 13.35M | 12.70M | 13.72M | 14.84M | 13.27M | 11.96M | 0.57M | 1.39M | 2.50M | 4.17M | -6.94M | -6.53M | -5.98M | -5.57M |
|
Operating Leases
|
| | | | | | | | | | | 0.06M | 0.05M | 0.04M | 0.03M | 2.29M | 2.18M | 2.05M | 1.93M | 1.81M | 1.68M | 1.56M | 1.43M | 1.30M | 1.17M | 1.03M | 0.89M | 0.75M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 5.48M | | | | 4.08M | 3.05M | 1.18M | 3.84M | 2.34M | 2.13M | 2.05M | 0.52M |
|
Total Non-Current Liabilities
|
71.78M | | | | 3.53M | 3.14M | 2.81M | 2.68M | 2.51M | 2.27M | 2.24M | 2.24M | 2.26M | 2.20M | 2.01M | 4.12M | 9.47M | 3.83M | 3.57M | 3.38M | 7.30M | 6.06M | 3.99M | 6.51M | 4.77M | 4.38M | 4.11M | 2.40M |
|
Total Liabilities
|
71.78M | -42.25M | -42.53M | 1.98M | 59.52M | 61.88M | 59.49M | 69.58M | 81.32M | 90.36M | 90.77M | 91.58M | 87.72M | 86.13M | 73.87M | 74.38M | 75.68M | 69.73M | 68.86M | 73.95M | 79.82M | 85.87M | 67.98M | 66.21M | 62.31M | 60.56M | 60.34M | 53.57M |
|
Total Debt
|
28.17M | 2.18M | 2.27M | | 19.04M | 22.18M | 22.14M | 20.73M | 20.83M | 19.92M | 14.14M | 10.85M | 10.97M | 11.76M | 11.06M | 10.55M | 10.80M | 9.50M | 8.95M | 1.58M | 4.57M | 8.25M | | | | | | |
|
Common Equity
|
39.64M | 42.25M | 42.53M | 5.00M | 46.96M | 46.03M | 47.54M | 51.66M | 50.66M | 54.76M | 65.11M | 66.48M | 74.84M | 78.21M | 76.51M | 83.29M | 79.43M | 87.69M | 85.34M | 85.39M | 50.65M | 53.31M | 58.78M | 61.30M | 60.21M | 64.62M | 69.21M | 75.42M |
|
Shareholder's Equity
|
39.64M | 42.25M | 42.53M | 5.00M | 46.96M | 46.03M | 47.54M | 51.66M | 50.66M | 54.76M | 65.11M | 66.48M | 74.84M | 78.21M | 76.51M | 83.29M | 79.43M | 87.69M | 85.34M | 85.39M | 50.65M | 53.31M | 58.78M | 61.30M | 60.21M | 64.62M | 69.21M | 75.42M |
|
Liabilities and Shareholders Equity
|
111.41M | | | 45.71M | 106.48M | 107.91M | 107.04M | 0.07M | 131.98M | 145.12M | 155.88M | 158.06M | 162.57M | 164.34M | 150.39M | 157.68M | 155.12M | 157.43M | 154.20M | 159.33M | 130.48M | 139.18M | 126.76M | 127.51M | 115.58M | 118.65M | 123.57M | 123.43M |
|
Retained Earnings
|
15.93M | | | -0.37M | 19.86M | 20.06M | 21.11M | 21.10M | 26.73M | 28.86M | 32.31M | 33.34M | 33.67M | 35.46M | 36.94M | 38.22M | 34.41M | 38.68M | 41.07M | 40.19M | 18.54M | 21.04M | 25.69M | 25.00M | 32.60M | 36.61M | 33.38M | 39.11M |