|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 4.75M | 2.31M | 0.88M | 0.91M | 2.46M | 0.31M | 0.83M | 0.40M | 0.57M | 1.26M | 0.21M | 1.20M | 0.58M | 1.89M | 0.46M | 0.94M | 0.56M | 0.35M | 0.26M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 4.75M | 2.31M | 0.88M | 0.91M | 2.46M | 0.31M | 0.83M | 0.40M | 0.57M | 1.26M | 0.21M | 1.20M | 0.58M | 1.89M | 0.46M | 0.94M | 0.56M | 0.35M | 0.26M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 1.23M | 1.51M | 1.79M | 8.35M | 8.35M | 1.48M | 1.75M | 4.29M | 2.44M | 1.46M | 8.35M | 2.51M | 2.73M | 2.31M | 2.80M | 2.83M | 8.35M | 2.79M | 2.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.62M | 0.66M | 0.70M | 0.71M | 0.74M | 0.79M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 1.85M | 2.17M | 2.49M | 9.07M | 9.09M | 2.27M | 1.75M | 4.29M | 2.44M | 1.46M | 8.35M | 2.51M | 2.73M | 2.31M | 2.80M | 2.83M | 8.35M | 2.79M | 2.95M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 6.03M | 5.36M | 7.33M | 10.26M | 17.66M | 23.62M | 31.39M | 39.84M | 39.24M | 34.44M | 32.48M | 30.73M | 27.83M | 24.75M | 23.90M | 22.96M | 21.17M | 18.58M | 18.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.81M | 1.89M | 2.10M | 2.22M | 2.14M | 1.89M | 2.10M | 2.74M | 2.55M | 2.25M | 2.70M | 2.74M | 2.42M | 1.99M | 2.42M | 3.16M | 2.64M | 2.06M | 2.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.65M | 14.73M | 13.38M | 13.31M | 16.17M | 25.46M | 29.82M | 39.32M | 47.26M | 46.46M | 41.36M | 39.06M | 37.30M | 34.48M | 31.60M | 29.85M | 30.71M | 29.26M | 25.03M | 24.13M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.58M | 74.64M | 81.15M | 80.58M | 83.95M | 93.42M | 106.19M | 110.80M | 124.26M | 139.69M | 155.55M | 156.97M | 165.10M | 176.71M | 183.83M | 180.84M | 183.91M | 189.91M | 196.32M | 193.19M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.11M | 80.93M | 80.21M | 80.70M | 10.66M | 81.74M | 81.30M | 77.69M | 8.39M | 77.48M | 8.32M | 8.33M | 8.16M | 8.25M | 8.27M | 8.41M | 8.41M | 8.41M | 8.52M | 56.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.90M | 49.90M | 49.90M | 49.90M | 49.90M | 49.90M | 49.90M | 49.90M | 49.90M | 49.90M | 40.60M | 40.60M | 40.60M | 40.60M | 35.62M | 35.62M | 35.62M | 35.62M | 35.62M | 35.62M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.07M | 19.15M | 18.32M | 51.07M | 17.34M | 16.85M | 51.07M | 51.07M | 51.07M | 51.07M | 51.07M | 51.07M | 51.07M | 12.95M | 12.44M | 46.76M | 11.41M | 10.90M | 46.76M | 9.88M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.97M | 69.05M | 68.22M | 100.97M | 67.24M | 66.75M | 100.97M | 100.97M | 100.97M | 100.97M | 91.67M | 91.67M | 91.67M | 53.55M | 48.06M | 82.38M | 47.03M | 46.52M | 82.38M | 45.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | | | | 4.49M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.41M | 0.42M | 0.44M | 0.43M | 0.43M | 0.46M | 0.46M | 0.70M | 0.89M | 0.88M | 0.87M | 0.89M | 0.86M | 0.80M | 0.75M | 0.76M | 0.75M | 0.71M | 0.67M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.25M | 155.57M | 161.36M | 161.28M | 165.21M | 175.15M | 187.49M | 188.48M | 202.06M | 217.17M | 222.54M | 223.32M | 230.49M | 240.47M | 242.06M | 238.73M | 241.25M | 246.97M | 252.95M | 249.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.90M | 170.30M | 174.74M | 174.59M | 181.39M | 200.62M | 217.31M | 227.80M | 249.32M | 263.63M | 263.90M | 262.38M | 267.79M | 274.95M | 273.66M | 268.59M | 271.96M | 276.23M | 277.98M | 273.52M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 2.04M | 3.24M | 2.43M | 2.71M | 3.81M | 7.01M | 9.48M | 15.32M | 15.87M | 12.80M | 8.70M | 10.40M | 12.27M | 11.41M | 4.88M | 8.44M | 11.09M | 12.36M | 4.52M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | | 1.75M | | 1.80M | 0.80M | 0.07M | 1.33M | | 0.21M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 2.04M | 3.24M | 2.43M | 2.71M | 3.81M | 7.01M | 9.48M | 15.32M | 15.87M | 15.07M | 8.70M | 12.15M | 12.27M | 13.20M | 5.68M | 8.51M | 12.42M | 12.36M | 4.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.13M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 2.04M | 2.22M | 1.98M | 1.56M | 0.05M | 1.90M | 0.04M | 0.04M | 1.44M | 0.04M | 1.91M | 1.88M | 2.44M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.19M | 0.63M | 0.86M | 0.67M | 0.19M | 2.29M | 1.96M | 1.31M | 1.62M | 0.25M | 0.32M | 0.61M | 0.57M | 0.26M | 0.33M | 0.27M | 0.56M | 0.56M | 0.54M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 4.51M | 4.51M | 4.51M | | | | | | | | | | | | | 0.64M | 1.26M | 1.88M | 2.51M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.64M | | 1.30M | 1.29M | 1.35M | 0.58M | 0.87M | | | | 0.22M | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.38M | 9.88M | 10.84M | 10.22M | 5.90M | 8.59M | 11.66M | 15.08M | 20.40M | 21.01M | 18.58M | 12.51M | 14.96M | 14.81M | 15.00M | 8.23M | 12.84M | 16.51M | 16.99M | 10.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.60M | 43.17M | 47.63M | 44.11M | 52.96M | 67.63M | 78.55M | 82.71M | 98.59M | 111.81M | 122.89M | 126.72M | 129.84M | 137.57M | 140.95M | 141.65M | 140.74M | 141.13M | 142.24M | 142.69M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.41M | 0.40M | 0.40M | 0.38M | 0.37M | 0.35M | | | | 0.26M | 0.25M | 0.23M | 0.22M | 0.21M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.27M | 17.33M | 19.48M | 20.00M | 20.19M | 20.41M | 22.74M | 22.61M | 22.71M | 22.67M | 23.03M | 23.03M | 22.97M | 22.81M | 22.73M | 22.68M | 22.58M | 22.64M | 22.78M | 22.76M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.53M | 22.14M | 21.72M | 22.11M | 22.25M | 24.52M | 24.03M | 1.27M | 24.02M | 1.13M | 24.35M | 24.25M | 24.03M | 23.94M | 1.08M | 23.80M | 1.24M | 1.23M | 24.09M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.17M | 168.77M | 152.60M | 152.88M | 159.27M | 178.36M | 192.80M | 203.77M | 248.04M | 239.61M | 262.76M | 238.03M | 243.54M | 250.91M | 249.71M | 267.50M | 248.15M | 275.00M | 276.75M | 249.43M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.90M | 170.30M | 174.74M | 174.59M | 181.39M | 200.62M | 217.31M | 227.80M | 249.32M | 263.63M | 263.90M | 262.38M | 267.79M | 274.95M | 273.66M | 268.59M | 271.96M | 276.23M | 277.98M | 273.52M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.11M | 47.68M | 52.14M | 48.62M | 52.96M | 67.63M | 78.55M | 82.71M | 98.59M | 111.81M | 122.89M | 126.72M | 129.84M | 137.57M | 140.95M | 141.65M | 141.38M | 142.38M | 144.12M | 145.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.90M | 96.50M | 98.65M | 98.55M | 100.41M | 102.14M | 102.58M | 105.98M | 106.32M | 106.79M | 98.01M | 98.80M | 98.74M | 98.54M | 93.77M | 94.74M | 94.57M | 94.53M | 94.56M | 96.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.90M | 170.30M | 174.74M | 174.59M | 181.39M | 200.62M | 217.31M | 227.80M | 249.32M | 263.63M | 263.90M | 262.38M | 267.79M | 274.95M | 273.66M | 268.59M | 271.96M | 276.23M | 277.98M | 273.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.09M | -0.63M | 0.65M | 1.14M | 1.68M | 92.43M | 1.26M | 1.51M | 1.42M | 0.96M | 0.95M | 0.41M | 0.41M | 0.34M | 0.20M | 85.93M | 0.10M | 85.77M | 87.41M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | |