|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.85M | 57.86M | 42.17M | 41.95M | 46.44M | 44.96M | 96.27M | 19.25M | 22.75M | 65.61M | 74.08M | 68.54M | 70.97M | 72.60M | 47.25M | 66.73M | 52.96M | 74.29M | 72.93M | 94.64M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 9.99M | 8.50M | 8.64M | 5.19M | 4.16M | 5.59M | 7.63M | 6.92M | 8.27M | 8.68M | 7.43M | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.06M | 67.84M | 50.67M | 50.59M | 51.63M | 49.12M | 101.86M | 26.88M | 29.67M | 73.88M | 82.77M | 75.97M | 70.97M | 72.60M | 47.25M | 66.73M | 52.96M | 74.29M | 72.93M | 94.64M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 4.16M | 0.04M | 6.00M | 6.75M | 6.74M | 0.78M | 12.11M | 18.26M | 18.47M | 18.39M | 28.96M | 52.73M | 53.73M | 116.37M | 77.06M | 78.82M | 77.60M | 110.89M | 101.26M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.01M | 0.05M | 0.07M | 0.11M | 0.14M | 0.14M | 0.20M | 0.73M | 0.23M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 4.17M | 0.09M | 6.07M | 6.86M | 6.88M | 0.92M | 12.31M | 18.99M | 18.70M | 18.39M | 28.96M | 52.73M | 53.73M | 116.37M | 77.06M | 78.82M | 77.60M | 110.89M | 101.26M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 2.11M | 2.44M | 2.44M | 3.22M | 3.51M | 3.71M | 5.02M | 5.24M | 5.29M | 5.48M | 5.47M | 4.96M | 5.31M | 5.36M | 5.11M | 5.83M | 5.21M | 6.96M | 7.48M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | | 0.04M | 0.01M | 0.03M | 0.04M | 0.04M | 0.06M | 0.11M | 0.05M | 0.14M | 0.14M | 0.18M | 0.86M | 0.15M | 0.79M | 0.84M | 1.04M | 0.59M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.77M | 1.78M | 1.91M | 1.91M | 1.75M | 2.80M | 4.03M | 3.26M | 3.52M | 5.34M | 5.20M | 4.32M | 4.67M | 4.48M | 5.45M | 4.93M | 6.78M | 5.53M | 8.43M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 3.92M | 4.22M | 4.40M | 5.13M | 5.28M | 6.54M | 9.09M | 8.55M | 8.92M | 10.87M | 10.81M | 9.43M | 10.16M | 10.70M | 10.72M | 11.55M | 12.83M | 13.52M | 16.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.56M | 0.09M | 1.33M | 0.18M | 2.93M | 0.94M | 0.53M | 1.25M | 1.77M | 1.24M | 2.35M | 0.31M | 1.64M | 3.41M | 0.72M | 11.55M | 1.93M | 2.19M | 1.33M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.47M | 91.13M | 60.66M | 62.31M | 64.70M | 64.07M | 118.26M | 51.69M | 60.30M | 110.28M | 139.48M | 125.46M | 139.39M | 147.06M | 189.65M | 169.53M | 154.89M | 177.60M | 211.75M | 226.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94M | 4.83M | 3.14M | 2.97M | 2.79M | 3.29M | 3.49M | 3.59M | 3.63M | 3.63M | 3.52M | 3.39M | 3.29M | 3.62M | 3.73M | 3.57M | 3.51M | 3.38M | 3.26M | 3.13M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | 11.13M | 8.25M | 5.60M | 2.10M | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.58M | 15.81M | 1.47M | 16.55M | 21.56M | 23.73M | 2.28M | 2.14M | 2.15M | 172.45M | 2.02M | 1.97M | 1.87M | 1.75M | 1.63M | 208.72M | 1.33M | 175.17M | 181.05M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 2.92M | 16.14M | 1.80M | 16.88M | 21.89M | 24.06M | 2.61M | 2.47M | 2.48M | 172.78M | 2.35M | 2.30M | 2.20M | 2.08M | 1.96M | 209.06M | 1.66M | 175.51M | 181.39M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | | | | | 1.95M | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.41M | 0.36M | 0.77M | 0.99M | 0.11M | 0.13M | 0.81M | 0.78M | 172.68M | 170.08M | 167.24M | 204.48M | 199.32M | 194.63M | 190.14M | 185.47M | 187.73M | 193.16M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.97M | 102.80M | 98.33M | 97.59M | 98.06M | 98.99M | 157.38M | 217.50M | 223.99M | 286.06M | 312.16M | 295.54M | 306.63M | 351.54M | 388.97M | 364.16M | 345.03M | 363.07M | 399.48M | 419.54M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | 7.33M | 6.34M | 6.76M | 9.20M | 14.11M | 13.77M | 13.79M | 17.82M | 12.77M | 24.58M | 15.13M | 22.26M | 25.28M | 41.41M | 37.09M | 23.41M | 18.99M | 35.35M | 26.12M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.73M | -3.54M | | | | | | | | | | | | | | 108.31M | 183.62M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 3.79M | 6.34M | 6.76M | 9.20M | 14.11M | 13.77M | 13.79M | 17.82M | 12.77M | 24.58M | 15.13M | 22.26M | 25.28M | 41.41M | 145.41M | 207.03M | 18.99M | 35.35M | 26.12M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.74M | 3.09M | 1.95M | 3.00M | 3.44M | 4.03M | 3.10M | 4.29M | 0.06M | 5.45M | 5.03M | 5.72M | 7.18M | 9.50M | 7.61M | 6.82M | 9.52M | 6.50M | 9.23M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.09M | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.39M | 0.27M | 0.01M | 0.63M | 0.70M | 0.72M | 0.74M | 0.76M | 0.79M | 0.81M | 0.80M | 0.77M | 0.51M | 0.50M | 0.61M | 0.78M | 0.86M | 0.89M | 0.92M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.00M | 0.02M | 0.02M | 0.08M | 0.12M | 0.11M | 0.07M | 0.13M | 0.15M | 0.07M | 0.11M | 0.25M | 0.14M | 0.04M | 0.14M | 0.09M | 0.34M | 0.79M | 0.15M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | 10.48M | 9.72M | 9.18M | 12.92M | 18.37M | 18.63M | 17.71M | 23.01M | 19.03M | 49.34M | 41.75M | 53.55M | 95.00M | 91.34M | 186.99M | 248.88M | 65.40M | 96.30M | 91.44M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.27M | 71.46M | 71.65M | 71.85M | 72.04M | 72.24M | 104.17M | 168.85M | 169.71M | 182.19M | 185.88M | 184.15M | 185.02M | 186.06M | 219.54M | 112.50M | 38.48M | 242.87M | 243.18M | 292.09M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.64M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 4.62M | 6.01M | 6.82M | 7.70M | 7.52M | 7.33M | 7.88M | 7.70M | 7.52M | 6.52M | 7.51M | 6.54M | 9.50M | 8.79M | 9.19M | 9.15M | 8.14M | 7.91M | 7.67M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.27M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.69M | 199.66M | 207.95M | 239.04M | 232.62M | 245.74M | 291.20M | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.12M | 86.57M | 87.40M | 87.86M | 92.67M | 98.13M | 130.14M | 195.97M | 201.94M | 210.66M | 241.75M | 235.33M | 248.45M | 293.92M | 319.67M | 308.07M | 295.73M | 316.41M | 347.39M | 391.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.27M | 71.46M | 71.65M | 71.85M | 72.04M | 72.24M | 104.17M | 168.85M | 169.71M | 182.19M | 185.88M | 184.15M | 185.02M | 223.06M | 219.54M | 112.50M | 38.48M | 242.87M | 243.18M | 292.09M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.85M | 16.23M | 10.93M | 9.74M | 5.39M | 0.86M | 27.24M | 21.53M | 22.05M | 75.40M | 70.41M | 60.21M | 58.18M | 57.62M | 69.30M | 56.10M | 49.30M | 46.66M | 52.45M | 28.71M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.85M | 16.23M | 10.93M | 9.74M | 5.39M | 0.86M | 27.24M | 21.53M | 22.05M | 75.40M | 70.41M | 60.21M | 58.18M | 57.62M | 69.30M | 56.10M | 49.30M | 47.02M | 52.45M | 28.71M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.97M | 102.80M | 98.33M | 97.59M | 98.06M | 98.99M | 157.38M | 217.50M | 223.99M | 286.06M | 312.16M | 295.54M | 306.63M | 351.54M | 388.97M | 364.16M | 345.03M | 363.07M | 399.48M | 419.54M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.66M | -87.99M | -95.41M | -97.84M | -104.08M | -110.55M | -109.49M | -116.14M | -120.36M | -124.76M | -133.90M | -147.47M | -153.94M | -158.16M | -151.38M | -169.16M | -164.17M | -163.15M | -156.52M | -184.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 2,242.84M | 0.67M | 2.09M | 2.09M | 2.08M | 0.49M | 1.86M | 3.45M | 2.00M | 0.36M | 1.57M | 1.57M | 0.36M | 0.35M | 0.32M | 0.34M | 0.26M | 0.21M | |