|
Cash & Equivalents (Quarter)
|
| | | 8.11M | 137.89M | 79.84M | 44.75M | 12.01M | 25.20M | 18.61M | 2.15M | 0.46M | 1.48M | 0.31M | 0.15M | 0.43M | 0.00M | 0.10M | 0.26M | 31.17M | 24.45M | 40.96M | 35.57M | 32.22M |
|
Short-term Investments (Quarter)
|
| | | | | 35.93M | 62.26M | 44.55M | 38.21M | 11.32M | 0.38M | 0.46M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | 8.11M | 137.89M | 115.77M | 107.01M | 56.56M | 63.42M | 29.93M | 2.53M | 0.92M | 1.49M | 0.31M | 0.16M | 0.44M | 0.01M | 0.10M | 0.27M | 31.17M | 24.45M | 40.96M | 35.57M | 32.22M |
|
Receivables - Net (Quarter)
|
| | | 0.05M | 9.23M | 15.13M | 11.87M | 8.64M | 8.57M | 13.21M | 4.56M | 1.07M | 1.20M | 1.35M | 1.19M | 0.85M | 2.72M | 4.28M | 4.36M | 0.03M | 0.38M | 1.57M | 2.58M | 9.32M |
|
Receivables - Other (Quarter)
|
| | | 1.70M | 0.14M | 0.09M | 0.69M | 0.81M | 0.38M | 0.57M | 0.58M | 0.42M | 0.37M | 0.43M | 0.06M | 0.90M | 0.54M | 0.06M | 0.90M | 0.17M | 0.07M | 0.28M | 0.45M | |
|
Receivables (Quarter)
|
| | | 1.75M | 9.37M | 15.22M | 12.57M | 9.44M | 8.96M | 13.78M | 5.14M | 1.49M | 1.57M | 1.78M | 1.25M | 1.75M | 3.26M | 4.33M | 5.26M | 0.20M | 0.45M | 1.85M | 3.04M | 9.32M |
|
Inventory (Quarter)
|
| | | 5.17M | 8.50M | 9.36M | 10.11M | 21.44M | 39.93M | 1.87M | 1.91M | 21.40M | 20.00M | 18.74M | 47.57M | 9.85M | 18.65M | 18.43M | 33.85M | 0.50M | 0.76M | 2.29M | 5.12M | 4.04M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | 0.35M | 0.49M | | 1.11M | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 0.36M | 2.52M | 3.07M | 3.88M | 2.45M | 2.35M | 5.92M | 4.60M | 1.51M | 2.99M | 2.15M | 0.90M | 1.89M | 1.03M | 0.66M | 0.41M | 0.40M | 0.11M | 0.14M | 0.61M | 0.59M |
|
Current Assets (Quarter)
|
| | | 18.64M | 158.14M | 143.34M | 132.87M | 86.74M | 147.62M | 118.41M | 63.69M | 44.89M | 25.67M | 22.55M | 21.20M | 24.01M | 20.68M | 20.71M | 20.77M | 34.69M | 27.18M | 46.37M | 43.89M | 47.55M |
|
Construction in Progress (Quarter)
|
| | | | | | | 3.24M | 3.92M | 9.01M | 10.53M | 7.44M | 7.43M | 2.95M | 2.94M | 0.03M | 2.94M | 2.94M | 2.93M | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 0.87M | 0.96M | 1.84M | 4.19M | 6.23M | 7.05M | 11.93M | 13.21M | 10.04M | 9.66M | 9.12M | 8.38M | 0.59M | 7.33M | 6.95M | 6.60M | 0.19M | | | | |
|
Long-Term Investments (Quarter)
|
| | | | | 14.36M | 6.25M | 22.25M | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | 0.63M | 0.63M | 0.63M | 0.63M | 50.09M | 54.54M | 54.70M | 54.70M | 54.70M | | | | | | | | 9.71M | 9.71M | 9.71M | 9.71M | 9.71M |
|
Intangibles (Quarter)
|
| | | 1.92M | 1.78M | 1.78M | 1.78M | 14.95M | 4.00M | 4.00M | 15.20M | 17.41M | 15.20M | 2.36M | 15.20M | 15.20M | | | | 8.90M | 8.62M | 13.97M | 63.98M | 54.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | 2.55M | 2.41M | 2.41M | 2.41M | 65.04M | 58.54M | 58.70M | 69.90M | 72.11M | 15.20M | 2.36M | 15.20M | 15.20M | | | | 18.61M | 18.33M | 23.69M | 73.69M | 64.21M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 4.32M | | | | 2.64M | | | | 53.33M | | | | 53.64M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.09M | 0.08M | 0.89M | | 1.18M | 3.10M | -1.51M | 2.77M | 0.33M | 0.15M | 0.16M | 0.14M | 0.03M | 0.10M | 0.10M | 1.57M | 0.71M | 0.23M | 0.05M | 0.05M | 0.01M |
|
Non-Current Assets (Quarter)
|
| | | 3.20M | 3.35M | 20.12M | 26.43M | 95.31M | 116.86M | 52.81M | 46.35M | 24.79M | 24.96M | 22.89M | 21.86M | 21.26M | 19.97M | 18.67M | 18.18M | 19.33M | 18.45M | 23.10M | 71.26M | 59.13M |
|
Assets (Quarter)
|
| | | 21.84M | 161.49M | 163.46M | 159.30M | 182.05M | 264.48M | 171.21M | 110.05M | 69.69M | 50.63M | 45.44M | 43.06M | 45.27M | 40.65M | 39.39M | 38.95M | 54.02M | 45.62M | 69.47M | 115.15M | 106.68M |
|
Accounts Payables (Quarter)
|
| | | 6.55M | 0.88M | 18.82M | 8.74M | 28.76M | 3.68M | 4.16M | 20.50M | 16.38M | 12.64M | 21.86M | 1.00M | 8.26M | 7.84M | 12.04M | 12.03M | 0.82M | 3.62M | 1.65M | 1.74M | 2.34M |
|
Notes Payables (Quarter)
|
| | | 12.49M | | | | 0.26M | | | | | | | | 4.44M | 17.68M | 4.28M | 4.36M | 10.00M | 10.00M | 27.00M | 0.00M | 0.00M |
|
Payables (Quarter)
|
| | | 19.04M | 0.88M | 18.82M | 8.74M | 29.02M | 3.68M | 4.16M | 20.50M | 16.38M | 12.64M | 21.86M | 1.00M | 12.70M | 25.53M | 16.32M | 16.39M | 10.82M | 13.62M | 28.65M | 1.74M | 2.34M |
|
Accumulated Expenses (Quarter)
|
| | | 6.55M | | | 10.41M | 0.40M | 0.06M | | | 16.38M | 0.15M | 0.00M | 1.54M | 0.37M | | 1.31M | 0.04M | 1.11M | 0.93M | 0.25M | 0.65M | 0.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | 0.31M | | | 0.28M | 0.05M | | 0.01M | 14.70M | 0.13M | 58.00M | 39.80M | | 0.11M | | | | 1.63M | 0.18M | 0.13M | 0.27M | 0.57M |
|
Short term Debt (Quarter)
|
| | | 7.14M | | | | 1.09M | 29.71M | 66.66M | 35.97M | 28.83M | 0.09M | 0.03M | 1.14M | 0.77M | 0.70M | 0.58M | 0.53M | 0.52M | 0.61M | 0.62M | 0.62M | 3.62M |
|
Current Leases (Quarter)
|
| | | 0.15M | | | 0.15M | 0.81M | 0.91M | 1.08M | 0.82M | 0.73M | 0.80M | 0.14M | 0.67M | 0.21M | 0.61M | 0.54M | 0.67M | 0.26M | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | 5.95M | | 5.93M | 6.02M | 4.81M | | 4.85M | 4.82M | 0.00M | 0.00M | 0.01M | 0.03M | |
|
Current Deferred Revenue (Quarter)
|
| | | 0.15M | 0.25M | 0.21M | 0.89M | 3.77M | 4.11M | 3.75M | 0.07M | 3.62M | 3.24M | 4.11M | 4.08M | 3.01M | 3.78M | 3.85M | 4.72M | 2.52M | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 27.03M | 14.16M | 19.89M | 23.01M | 43.59M | 41.17M | 40.53M | 72.83M | 70.60M | 39.88M | 39.82M | 41.37M | 41.25M | 26.72M | 25.10M | 27.80M | 24.68M | 18.21M | 17.54M | 22.06M | 42.96M |
|
Non-Current Debt (Quarter)
|
| | | 0.83M | 0.83M | 0.83M | 0.83M | 0.01M | 35.70M | 35.79M | 0.48M | 0.41M | 22.55M | 19.15M | 19.00M | 16.05M | 0.05M | 0.00M | 0.00M | 0.00M | | 3.00M | 8.00M | 5.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | 0.06M | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | 0.23M | 0.19M | 0.39M | 0.38M | 0.36M | 0.37M | 0.37M | 0.37M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | 1.06M | | | | 0.26M | 2.86M | 2.24M | 2.16M | 2.08M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | -0.14M | 0.06M | 0.24M | 0.24M | 0.60M | | | | 0.42M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | 0.05M | 0.55M | 0.48M | 0.70M | 0.69M | 1.08M | 0.82M | 1.59M | 1.71M | 2.53M | 2.22M | 0.33M | 1.24M | 1.50M | 1.76M | 0.26M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.43M | 0.40M | 0.36M | 0.30M | 0.32M | 29.71M | 9.53M | 0.19M | 5.99M | 0.11M | 4.36M | 2.39M | 1.29M | 0.42M | 0.50M | 0.28M | 1.00M | 0.59M | 0.26M | 1.37M | 0.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 27.86M | 15.05M | 21.28M | 24.32M | 44.31M | 77.89M | 78.46M | 80.18M | 72.74M | 67.46M | 60.76M | 61.92M | 58.69M | 45.68M | 30.39M | 33.22M | 24.94M | 18.21M | 48.25M | 102.06M | 92.96M |
|
Total Liabilities (Quarter)
|
-3.46M | -5.52M | -4.39M | 28.29M | 15.44M | 21.63M | 24.62M | 44.62M | 107.60M | 87.99M | 80.36M | 78.73M | 67.57M | 65.12M | 64.31M | 59.98M | 46.10M | 30.89M | 33.49M | 25.93M | 18.80M | 48.51M | 103.43M | 93.66M |
|
Total Debt (Quarter)
|
| | | 7.97M | 0.83M | 0.83M | 0.83M | 1.10M | 65.41M | 102.45M | 36.45M | 29.24M | 22.64M | 19.18M | 20.14M | 16.81M | 0.74M | 0.58M | 0.53M | 0.52M | 0.61M | 3.62M | 8.62M | 8.62M |
|
Common Equity (Quarter)
|
3.46M | 5.52M | 4.39M | -6.45M | 146.05M | 141.83M | 134.68M | 137.42M | 156.87M | 83.22M | 29.68M | -9.04M | -16.94M | -19.67M | -21.24M | -14.71M | -5.45M | 8.49M | 5.46M | 28.09M | 26.82M | 20.96M | 11.72M | 13.02M |
|
Shareholder's Equity (Quarter)
|
3.46M | 5.52M | 4.39M | -6.45M | 146.05M | 141.83M | 134.68M | 137.42M | 156.87M | 83.22M | 29.68M | -9.04M | -16.94M | -19.67M | -21.24M | -14.71M | -5.45M | 8.49M | 5.46M | 28.09M | 26.82M | 20.96M | 11.72M | 13.02M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 21.84M | 161.49M | 163.46M | 159.30M | 182.05M | 264.48M | 171.21M | 110.05M | 69.69M | 50.63M | 45.44M | 43.06M | 45.27M | 40.65M | 39.39M | 38.95M | 54.02M | 45.62M | 69.47M | 115.15M | 106.68M |
|
Retained Earnings (Quarter)
|
| | | -26.51M | -30.32M | -35.96M | -45.71M | -58.98M | -57.20M | -131.80M | -189.21M | -247.15M | -257.48M | -264.28M | -266.37M | -265.80M | 4.27M | -264.50M | -283.18M | -307.31M | -309.17M | -316.53M | -327.19M | -340.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | 0.01M | 513.00 | 0.01M | 0.00M | 0.00M | 143.00 | 0.00M | 0.00M | 0.14M | 0.10M | 0.10M | 0.08M | | 0.13M |