|
Cash & Equivalents (Quarter)
|
30.45M | 38.52M | 28.55M | 0.43M | 0.40M | 0.18M | 0.10M | 0.09M | 0.30M | 0.39M | 0.11M | 0.02M | 1.37M | 7.04M | 2.70M | 7.27M | 4.12M | 4.24M | 5.59M | 3.42M | 1.47M | 1.45M | 0.76M | 0.75M | 0.35M | 0.30M | 0.23M | 0.09M | 0.22M | 0.71M | 0.31M | 0.21M | 0.40M | 0.54M | 0.21M | 0.18M | 1.15M | 0.46M | 0.06M |
|
Short-term Investments (Quarter)
|
3.77M | 0.84M | 0.84M | | | | | | | | 3.82M | | | | | | | | | | | | | 0.38M | 0.96M | 0.08M | 0.08M | | | | | | 0.00M | 0.00M | 975.00 | 296.00 | 0.00M | 302.00 | 303.00 |
|
Cash & Current Investments (Quarter)
|
34.21M | 39.36M | 29.38M | 0.43M | 0.40M | 0.18M | 0.10M | 0.09M | 0.30M | 0.39M | 3.92M | 0.02M | 1.37M | 7.04M | 2.70M | 7.27M | 4.12M | 4.24M | 5.59M | 3.42M | 1.47M | 1.45M | 0.76M | 1.13M | 1.31M | 0.38M | 0.31M | 0.09M | 0.22M | 0.71M | 0.31M | 0.21M | 0.40M | 0.54M | 0.21M | 0.18M | 1.15M | 0.46M | 0.06M |
|
Receivables - Net (Quarter)
|
34.80M | 30.34M | 42.62M | 3.95M | 1.34M | 1.37M | 1.68M | 1.53M | 1.21M | 1.91M | 2.03M | 6.53M | 1.04M | 1.89M | 1.26M | 0.07M | 2.26M | 1.68M | 0.97M | 0.84M | 1.68M | 2.05M | 2.95M | 3.82M | 3.35M | 4.35M | 3.96M | 3.00M | 3.57M | 3.20M | 3.13M | 2.98M | 3.02M | 3.80M | 6.12M | 0.93M | 0.92M | 0.12M | 0.98M |
|
Receivables - Other (Quarter)
|
5.90M | 7.94M | 8.45M | 0.71M | 0.05M | 0.08M | 0.38M | 1.61M | 1.37M | 1.78M | 1.55M | 0.02M | 297.00 | 0.00M | 0.00M | 0.27M | 0.08M | 1.27M | 1.03M | | 5.12M | 4.96M | 1.76M | 1.19M | 1.26M | 1.49M | 6.73M | 0.41M | 0.39M | 0.44M | 0.36M | 0.32M | 0.02M | 1.97M | 0.47M | 0.26M | 0.25M | 0.25M | 0.25M |
|
Receivables (Quarter)
|
40.70M | 38.28M | 51.07M | 4.66M | 1.40M | 1.45M | 2.06M | 3.15M | 2.58M | 3.68M | 3.59M | 6.54M | 1.04M | 1.90M | 1.26M | 0.34M | 2.34M | 2.95M | 2.00M | 0.84M | 6.80M | 7.01M | 4.70M | 5.00M | 4.60M | 5.84M | 10.69M | 3.41M | 3.95M | 3.64M | 3.49M | 3.30M | 3.04M | 5.77M | 6.60M | 1.19M | 1.17M | 0.37M | 1.23M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | 0.61M | 0.01M | 0.66M | 0.57M | | 0.24M | | | | | | | | 1.97M | | | | 1.44M | 2.29M | 2.29M | 1.58M | 1.07M | 1.07M | 1.09M | 1.07M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | 0.85M | 1.07M | 1.00M | 0.96M | | 1.99M | | | | | | | | 1.46M | | | | 1.39M | 1.39M | 1.37M | 1.39M | 1.29M | 1.30M | 1.32M | 1.33M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | 0.34M | 0.21M | 0.60M | 0.57M | | 0.01M | | | | | | | | 0.93M | | | | 0.69M | 0.63M | 0.60M | 0.53M | 0.43M | 0.56M | 0.72M | 0.52M |
|
Inventory (Quarter)
|
50.57M | 53.86M | 45.76M | 11.84M | 20.23M | 23.60M | 23.06M | 10.59M | 10.46M | 10.50M | 6.45M | | 0.01M | 1.53M | 1.81M | 1.94M | 2.27M | 2.11M | 2.48M | 2.25M | 3.53M | 3.62M | 7.89M | 7.82M | 8.04M | 8.29M | 8.21M | 4.15M | 3.96M | 3.66M | 5.08M | 1.42M | 2.22M | 2.18M | 1.49M | 0.85M | 0.99M | 1.15M | 1.79M |
|
Current Deferred Tax Assets (Quarter)
|
0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
36.68M | 2.48M | 41.16M | 29.87M | 14.14M | 12.48M | 9.85M | 3.13M | 1.43M | 1.70M | 0.41M | 7.38M | 7.61M | 6.72M | 8.49M | 1.56M | 10.45M | 9.78M | 683.00 | 5.92M | 7.17M | 7.26M | 6.99M | 5.68M | 6.36M | 6.49M | 6.23M | 5.42M | 0.51M | 8.34M | 0.97M | 0.98M | 4.13M | 1.26M | 1.02M | 0.48M | 0.70M | 1.10M | 0.25M |
|
Current Assets (Quarter)
|
176.67M | 175.08M | 180.89M | 66.82M | 53.69M | 54.22M | 50.51M | 16.94M | 18.90M | 19.49M | 17.51M | 14.99M | 10.03M | 17.53M | 14.52M | 18.16M | 18.97M | 19.18M | 12.76M | 13.52M | 20.85M | 21.13M | 28.69M | 27.30M | 27.94M | 27.00M | 24.77M | 13.83M | 15.38M | 17.65M | 18.57M | 22.36M | 13.35M | 13.33M | 13.12M | 14.89M | 8.06M | 10.17M | 6.91M |
|
Construction in Progress (Quarter)
|
14.12M | 13.71M | 13.66M | 0.47M | 7.81M | 9.63M | 9.82M | 0.82M | 0.85M | 0.81M | 1.26M | 0.85M | 0.86M | 0.85M | 0.82M | 0.83M | 0.82M | 0.83M | | | 2.15M | 2.20M | 2.21M | 2.48M | 0.04M | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Property, Plant & Equipment (Net) (Quarter)
|
78.20M | 75.05M | 73.88M | 51.90M | 53.85M | 54.14M | 54.77M | 36.66M | 17.68M | 16.64M | 8.81M | 1.37M | 1.33M | 5.14M | 4.82M | 4.15M | 5.05M | 5.03M | 4.54M | 4.60M | | | | 22.96M | | | 26.02M | 22.60M | | 20.82M | 20.50M | 12.28M | | 19.18M | 19.03M | 4.96M | 10.89M | 10.81M | 4.62M |
|
Long-Term Investments (Quarter)
|
3.10M | 3.01M | 3.00M | 0.12M | | | | | | | 6.89M | | | | 2.77M | | | | | | | | | 3.14M | 3.15M | 7.08M | 16.52M | 16.49M | | 2.77M | 2.79M | 2.26M | 2.25M | 2.24M | 2.28M | 1.62M | 1.63M | 1.65M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.96M | 2.34M | 0.92M | 0.92M | 0.92M | 1.03M | 18.18M | 25.37M | 25.37M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | |
|
Intangibles (Quarter)
|
14.77M | 14.24M | 14.10M | 14.25M | 12.62M | 12.70M | 12.84M | 13.17M | 12.00M | 11.28M | 0.89M | | | 2.21M | 1.32M | 1.52M | 1.62M | 1.44M | 1.74M | 1.52M | 3.61M | 4.34M | 4.18M | 4.20M | 5.22M | 3.88M | 3.62M | 3.07M | 3.06M | 3.89M | 2.84M | 0.98M | 2.78M | 2.73M | 2.72M | 0.82M | 0.79M | 0.77M | 0.74M |
|
Goodwill & Intangibles (Quarter)
|
14.77M | 14.24M | 14.10M | 14.25M | 12.62M | 12.70M | 12.84M | 13.17M | 12.00M | 11.28M | 0.89M | | | 2.21M | 1.32M | 1.52M | 1.62M | 1.44M | 6.70M | 3.86M | 4.53M | 5.26M | 5.10M | 5.23M | 23.41M | 29.26M | 28.99M | 7.79M | 7.79M | 8.62M | 7.57M | 5.70M | 7.51M | 7.45M | 7.45M | 5.54M | 5.52M | 5.49M | 0.74M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.14M | 1.16M | 1.15M | 1.17M | 1.18M | 1.11M | 1.05M | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
11.68M | 4.96M | 3.07M | 0.97M | 14.21M | 15.66M | 0.83M | | 4.05M | 3.87M | | 0.00M | | | | 7.05M | | | | | 0.38M | 7.24M | 0.38M | 0.38M | 0.96M | 0.08M | 0.08M | 14.62M | 10.93M | 10.14M | 9.97M | 10.89M | 0.20M | | | 10.30M | 2.22M | 2.20M | |
|
Non-Current Assets (Quarter)
|
110.19M | 106.01M | 104.64M | 81.43M | 89.12M | 90.48M | 90.91M | 51.55M | 53.87M | 50.29M | 17.85M | 2.22M | 2.20M | 8.19M | 6.96M | 7.74M | 7.73M | 7.71M | 11.01M | 8.45M | 24.80M | 38.40M | 52.90M | 58.71M | 60.20M | 68.55M | 72.82M | 46.89M | 46.72M | 31.18M | 30.85M | 20.27M | 29.55M | 28.91M | 28.79M | 10.52M | 18.06M | 17.98M | 5.39M |
|
Assets (Quarter)
|
286.87M | 281.09M | 285.53M | 148.25M | 142.82M | 144.70M | 141.42M | 68.49M | 72.77M | 69.78M | 35.37M | 17.21M | 12.23M | 25.72M | 21.48M | 25.90M | 26.71M | 26.89M | 23.76M | 21.97M | 52.14M | 59.53M | 81.59M | 86.02M | 88.14M | 95.54M | 97.59M | 60.72M | 62.10M | 48.83M | 49.42M | 42.63M | 42.90M | 42.24M | 41.91M | 25.42M | 26.12M | 28.14M | 12.29M |
|
Accounts Payables (Quarter)
|
4.48M | 4.59M | 7.90M | 5.51M | 5.05M | 4.87M | 4.01M | 9.32M | 1.04M | 4.54M | 1.90M | 0.58M | 0.49M | 2.45M | 1.81M | 0.77M | 1.52M | 1.81M | 0.28M | 1.85M | 4.36M | 1.85M | 4.28M | 8.64M | 6.29M | 4.71M | 7.36M | 3.53M | 3.83M | 3.53M | 3.44M | 1.11M | 3.24M | 3.79M | 3.83M | 1.95M | 2.65M | 2.16M | 1.94M |
|
Notes Payables (Quarter)
|
29.05M | 0.81M | 1.26M | 22.67M | 1.67M | 23.24M | 3.17M | 0.49M | 12.76M | 12.12M | 0.42M | 0.00M | | 0.41M | 0.40M | 0.05M | 0.05M | 0.25M | 0.04M | 0.24M | 4.26M | 0.41M | 4.29M | 6.19M | 6.71M | 6.35M | 6.00M | 3.59M | | | | 0.28M | | | | | | | |
|
Payables (Quarter)
|
33.53M | 5.40M | 9.16M | 28.18M | 6.72M | 28.11M | 7.18M | 9.80M | 13.79M | 16.67M | 2.32M | 0.58M | 0.49M | 2.87M | 2.21M | 0.82M | 1.58M | 2.05M | 0.32M | 2.09M | 8.62M | 2.26M | 8.58M | 14.83M | 13.00M | 11.06M | 13.36M | 7.12M | 3.83M | 3.53M | 3.44M | 1.40M | 3.24M | 3.79M | 3.83M | 1.95M | 2.65M | 2.16M | 1.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3.90M | | | | | 4.28M | | | | 1.31M | 1.46M | 7.92M | 1.60M | 1.30M | 1.37M | 0.85M | 0.30M |
|
Short term Debt (Quarter)
|
21.13M | 30.00M | 29.91M | 28.95M | 29.50M | 29.90M | 30.34M | 30.51M | 9.85M | 9.36M | | | | | | 2.00M | | | | 0.02M | 1.38M | 1.59M | 4.05M | 6.82M | 9.07M | 10.41M | 10.41M | 3.59M | 3.64M | 3.46M | 3.48M | | 1.41M | 1.44M | 1.75M | 1.64M | 2.75M | 4.58M | 4.61M |
|
Current Leases (Quarter)
|
0.48M | 0.47M | 0.48M | 1.01M | 1.01M | 1.03M | 1.05M | 1.07M | 1.11M | 1.06M | | | | | | 0.02M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
2.40M | 2.67M | 2.76M | 0.25M | 0.23M | 0.52M | 0.35M | 0.36M | | | 0.08M | 0.16M | 0.06M | 0.05M | 0.06M | 0.11M | 0.13M | 0.09M | 0.10M | 0.20M | 0.07M | 0.17M | 0.16M | 0.79M | 0.87M | 0.94M | 0.96M | 1.08M | 1.22M | 1.17M | 1.19M | 1.21M | 1.23M | 1.25M | 1.29M | 0.08M | 0.09M | 0.10M | 0.12M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02M | 0.08M | 0.07M | 0.06M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | 2.62M | 0.37M | 0.25M | 0.27M | 0.25M |
|
Total Current Liabilities (Quarter)
|
64.54M | 74.96M | 79.70M | 81.97M | 90.16M | 93.53M | 84.43M | 79.28M | 82.79M | 78.64M | 10.16M | 9.92M | 4.76M | 7.71M | 7.03M | 4.79M | 3.00M | 3.29M | 3.20M | 3.63M | 13.25M | 13.81M | 25.95M | 34.38M | 35.87M | 35.00M | 34.50M | 19.57M | 21.91M | 22.01M | 23.73M | 23.16M | 20.62M | 21.42M | 22.06M | 13.31M | 14.75M | 17.65M | 12.45M |
|
Capital Leases (Quarter)
|
0.69M | 0.63M | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | 0.01M | 0.08M | 0.09M | 0.09M | 0.09M | 2.00M | | | | 0.02M | 1.38M | 1.59M | 4.05M | 0.22M | 0.33M | 0.59M | 0.26M | 0.24M | 0.29M | 0.28M | 0.28M | 0.16M | 3.81M | 3.79M | 3.85M | 0.41M | | | 0.42M |
|
Minority Interest (Quarter)
|
7.97M | 8.11M | 8.36M | 7.33M | 6.15M | 5.89M | 5.69M | -7.75M | -7.74M | -7.74M | 2.59M | -1.02M | -1.04M | -1.02M | -1.02M | | | | | | 2.14M | 2.09M | 5.71M | 4.35M | 1.97M | 1.93M | 1.49M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | 13.81M | 15.51M | 14.12M | 12.26M | 9.61M | 52.21M | 49.64M | | 8.61M | 3.64M | 3.57M | 3.44M | 0.75M | | | | | | | | | | | | | | | | 9.53M | 0.54M | | | 4.47M | 2.35M | 2.38M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | 1.65M | | | | | | | | 0.61M | | 0.44M | 0.44M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 0.42M | | | | | | | | | | | | 0.27M | 0.26M | 0.23M | 0.21M | 0.03M | 0.14M | 0.12M | 0.11M | 4.34M | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 0.37M | | | | 0.03M | | | 0.80M | 0.38M | 0.36M | 0.62M | 0.57M | 0.56M | 0.55M | 0.50M | 0.49M | 0.03M | 3.95M | 4.29M | 4.35M | 0.41M | 0.41M | 0.42M | 0.42M |
|
Total Liabilities (Quarter)
|
74.84M | 75.59M | 80.29M | 82.16M | 90.16M | 93.53M | 84.43M | 79.28M | 82.79M | 78.64M | 10.16M | 9.92M | 3.64M | 3.57M | 7.03M | 5.16M | 3.36M | 3.65M | 3.20M | 3.66M | 13.96M | 14.37M | 26.75M | 34.76M | 36.23M | 35.62M | 35.07M | 20.13M | 22.46M | 22.51M | 24.22M | 23.19M | 24.57M | 25.71M | 26.40M | 13.72M | 15.16M | 18.07M | 12.87M |
|
Total Debt (Quarter)
|
21.13M | 30.00M | 29.91M | 28.95M | 29.50M | 29.90M | 30.34M | 30.51M | 9.85M | 9.36M | 0.01M | 0.08M | 0.09M | 0.09M | 0.09M | 4.01M | | | | 0.04M | 2.76M | 3.17M | 8.10M | 7.04M | 9.40M | 11.00M | 10.67M | 3.83M | 3.93M | 3.74M | 3.76M | 0.16M | 5.21M | 5.23M | 5.60M | 2.05M | 2.75M | 4.58M | 5.03M |
|
Common Equity (Quarter)
|
212.02M | 205.50M | 205.24M | 66.10M | 52.66M | 51.17M | 56.98M | -10.79M | -10.02M | -8.86M | 25.21M | 7.29M | 7.47M | 18.02M | 14.45M | 20.73M | 23.35M | 23.25M | 20.56M | 18.31M | 38.19M | 45.16M | 54.84M | 51.26M | 51.91M | 59.93M | 62.52M | 40.59M | 39.63M | 26.32M | 25.20M | 19.44M | 18.33M | 16.53M | 15.51M | 11.69M | 10.95M | 10.07M | -0.57M |
|
Shareholder's Equity (Quarter)
|
212.02M | 205.50M | 205.24M | 66.10M | 52.66M | 51.17M | 56.98M | -10.79M | -10.02M | -8.86M | 25.21M | 7.29M | 7.47M | 18.02M | 14.45M | 20.73M | 23.35M | 23.25M | 20.56M | 18.31M | 38.19M | 45.16M | 54.84M | 51.26M | 51.91M | 59.93M | 62.52M | 40.59M | 39.63M | 26.32M | 25.20M | 19.44M | 18.33M | 16.53M | 15.51M | 11.69M | 10.95M | 10.07M | -0.57M |
|
Liabilities and Shareholders Equity (Quarter)
|
286.87M | 281.09M | 285.53M | 148.25M | 142.82M | 144.70M | 141.42M | 68.49M | 72.77M | 69.78M | 35.37M | 17.21M | 12.23M | 25.72M | 21.48M | 25.90M | 26.71M | 26.89M | 23.76M | 21.97M | 52.14M | 59.53M | 81.59M | 86.02M | 88.14M | 95.54M | 97.59M | 60.72M | 62.10M | 48.83M | 49.42M | 42.63M | 42.90M | 42.24M | 41.91M | 25.42M | 26.12M | 28.14M | 12.29M |
|
Retained Earnings (Quarter)
|
98.31M | 16.53M | 98.63M | -36.40M | 15.67M | -54.20M | -49.89M | -99.63M | 13.14M | 13.73M | -52.91M | 9.79M | -79.03M | -79.35M | 9.17M | -73.28M | -73.87M | -73.99M | -82.18M | 6.97M | -85.72M | 7.64M | 7.51M | -94.07M | 7.87M | 5.89M | -98.94M | -119.88M | -121.17M | -133.37M | 4.07M | 4.39M | 4.36M | -143.53M | 4.44M | 3.97M | 4.03M | 3.92M | -161.77M |