|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37M | 18.19M | 11.10M | 11.62M | 7.52M | 7.49M | 16.47M | 21.65M | 19.48M | 20.58M | 8.41M | 7.88M | 8.10M | 13.76M | 8.21M | 9.68M | 6.62M | 6.35M | 8.44M | 6.77M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37M | 18.19M | 11.10M | 11.62M | 7.52M | 7.49M | 16.47M | 21.65M | 19.48M | 20.58M | 8.41M | 7.88M | 8.10M | 13.76M | 8.21M | 9.68M | 6.62M | 6.35M | 8.44M | 6.77M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.96M | 10.48M | 11.46M | 8.47M | 13.11M | 9.48M | 8.85M | 8.06M | 10.72M | 10.80M | 10.78M | 8.93M | 13.09M | 11.51M | 12.37M | 10.59M | 11.86M | 10.43M | 9.02M | 9.85M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.09M | 1.40M | 1.91M | 1.42M | 2.34M | 1.90M | 8.14M | 3.27M | 5.09M | 4.29M | 4.64M | | 4.15M | 4.97M | 10.68M | 3.14M | 3.44M | 3.37M | 9.88M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 11.57M | 12.87M | 10.38M | 14.53M | 11.82M | 10.75M | 16.20M | 13.99M | 15.89M | 15.07M | 13.57M | 13.09M | 15.66M | 17.35M | 21.27M | 15.00M | 13.87M | 12.38M | 19.73M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.80M | 17.89M | 22.12M | 23.69M | 24.86M | 25.72M | 31.50M | 36.61M | 44.55M | 56.07M | 68.70M | 67.96M | 63.21M | 57.59M | 60.83M | 58.73M | 54.87M | 51.24M | 49.70M | 46.35M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 6.01M | 5.99M | 0.46M | 7.08M | 4.36M | 4.87M | 0.50M | 8.64M | 8.88M | 8.67M | 0.60M | 8.18M | 7.16M | 7.80M | 0.40M | 8.68M | 8.10M | 8.46M | 0.44M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.14M | 1.12M | 1.50M | 1.33M | 1.24M | 0.70M | 0.80M | 1.14M | 0.94M | 1.18M | 1.97M | 1.22M | 2.23M | 1.11M | 1.56M | 1.14M | 1.43M | 1.48M | 1.84M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.68M | 23.32M | 27.44M | 30.10M | 31.37M | 29.38M | 35.18M | 42.13M | 52.49M | 64.05M | 76.67M | 77.31M | 70.89M | 64.84M | 67.33M | 66.68M | 62.53M | 58.58M | 57.27M | 52.46M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 5.15M | 5.78M | 5.87M | 5.15M | 6.79M | 7.51M | 8.13M | 8.38M | 10.49M | 9.28M | 9.74M | 10.78M | 10.19M | 11.46M | 11.07M | 8.90M | 9.96M | 9.66M | 10.81M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.59M | 57.14M | 55.78M | 56.05M | 57.15M | 53.13M | 68.01M | 79.98M | 91.07M | 105.92M | 105.14M | 103.87M | 102.86M | 100.30M | 99.38M | 98.02M | 89.91M | 85.32M | 84.39M | 79.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.43M | 11.31M | 11.24M | 14.14M | 14.56M | 14.62M | 15.08M | 15.53M | 16.77M | 17.52M | 16.66M | 17.13M | 16.71M | 15.11M | 13.91M | 13.30M | 12.62M | 12.89M | 15.81M | 16.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | | | | 2.37M | | | | 2.66M | | | | 2.05M | | | | 2.19M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 4.55M | 4.17M | 0.29M | 4.12M | 3.90M | 4.55M | 0.59M | 4.52M | 4.65M | 4.51M | 0.28M | 4.87M | 4.53M | 4.31M | 0.28M | 4.17M | 4.36M | 4.58M | 0.59M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.01M | 21.53M | 20.85M | 7.08M | 23.64M | 23.23M | 24.08M | 9.50M | 25.37M | 26.03M | 24.75M | 10.13M | 26.19M | 23.94M | 22.23M | 6.96M | 20.29M | 20.52M | 28.08M | 10.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.59M | 78.67M | 76.63M | 79.50M | 80.78M | 76.36M | 92.09M | 104.14M | 116.44M | 131.95M | 129.89M | 129.34M | 129.04M | 124.25M | 121.61M | 119.38M | 110.20M | 105.84M | 112.47M | 107.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.06M | 13.80M | 12.86M | 11.96M | 13.60M | 12.84M | 15.88M | 17.64M | 20.82M | 22.44M | 25.55M | 26.74M | 26.53M | 22.52M | 22.63M | 18.43M | 16.04M | 15.83M | 14.02M | 10.27M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 2.50M | 2.50M | | 2.50M | 2.50M | 2.50M | 2.50M | 4.50M | 2.00M | | | 2.00M | 2.00M | 2.00M | | | 2.00M | 2.00M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | 16.30M | 15.36M | 11.96M | 16.10M | 15.34M | 18.39M | 20.14M | 25.32M | 24.44M | 25.55M | 26.74M | 28.53M | 24.52M | 24.63M | 18.43M | 16.04M | 17.83M | 16.02M | 10.27M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.68M | 17.10M | 16.21M | 1.55M | 18.80M | 21.09M | 20.76M | 0.89M | 35.35M | 54.43M | 56.05M | 2.02M | 56.31M | 50.41M | 50.81M | 1.89M | 50.24M | 41.03M | 35.73M | 1.21M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 1.63M | | | | 1.06M | | | | 1.20M | | | | 1.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.01M | 1.04M | 0.98M | 1.00M | 1.11M | 1.04M | 1.10M | 1.17M | 1.17M | 1.17M | 1.07M | 1.40M | 1.45M | 0.88M | 0.91M | 1.38M | 1.20M | 1.05M | 1.02M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.20M | | | | 0.30M | | | | 0.88M | | | | 0.22M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.01M | | | | 27.91M | | | | 49.74M | | | | 50.43M | | | | 42.26M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.51M | 35.12M | 33.37M | 33.99M | 37.32M | 38.90M | 41.70M | 56.12M | 63.43M | 81.76M | 85.02M | 86.48M | 88.46M | 78.57M | 78.81M | 79.46M | 69.48M | 61.81M | 54.74M | 62.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.83M | 1.71M | 3.47M | 3.22M | 2.96M | 2.68M | 2.54M | 2.41M | 2.13M | 1.83M | 1.85M | 1.65M | 1.50M | 1.13M | 0.73M | 0.50M | 0.57M | 4.10M | 4.02M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.74M | 3.98M | 0.87M | 3.98M | 3.99M | 0.87M | 3.99M | 1.99M | 1.99M | 3.99M | 1.33M | 1.20M | 1.07M | 0.96M | 0.85M | 11.99M | 0.75M | 0.65M | 11.99M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | | | | 12.48M | | | | 3.80M | | | | 3.94M | | | | 1.99M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.76M | | | | 24.79M | | | | 23.59M | | | | 2.52M | | | | 2.14M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | 5.42M | 6.19M | 5.94M | 5.68M | 5.42M | 5.15M | 3.71M | 4.59M | 4.31M | 2.89M | 2.64M | 3.87M | 4.71M | 4.43M | 4.16M | 3.01M | 3.57M | 7.97M | 6.67M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12M | 14.88M | 14.87M | 10.53M | 10.62M | 5.88M | 21.34M | 17.47M | 22.80M | 19.35M | 13.32M | 8.08M | 6.04M | 13.53M | 12.00M | 6.51M | 5.46M | 11.24M | 16.11M | 4.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.97M | 47.09M | 44.97M | 49.69M | 49.90M | 50.84M | 53.24M | 67.09M | 72.66M | 90.24M | 95.16M | 98.79M | 102.15M | 91.70M | 91.44M | 93.28M | 85.77M | 75.92M | 76.40M | 85.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.10M | 61.97M | 59.85M | 60.22M | 60.52M | 56.72M | 74.59M | 84.57M | 95.45M | 109.59M | 108.48M | 106.88M | 108.20M | 105.22M | 103.44M | 99.80M | 91.23M | 87.16M | 92.51M | 90.02M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.74M | 3.98M | 0.87M | 3.98M | 3.99M | 0.87M | 3.99M | 1.99M | 1.99M | 4.49M | 1.83M | 1.70M | 1.57M | 1.46M | 1.35M | 12.49M | 1.25M | 1.15M | 12.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.10M | -24.75M | | -112.84M | 0.22M | 0.22M | | -10.39M | -115.51M | | -19.00M | -9.20M | 0.23M | | 156.77M | 19.58M | -19.02M | -121.56M | 19.95M | 17.79M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.90M | 155.06M | 0.22M | 155.37M | | | | -19.00M | 156.24M | | | | 19.58M | | 0.23M | 19.95M | 17.79M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.59M | 78.67M | 76.63M | 79.50M | 80.78M | 76.36M | 92.09M | 104.14M | 116.44M | 131.95M | 129.89M | 129.34M | 129.04M | 124.25M | 121.61M | 119.38M | 110.20M | 105.84M | 112.47M | 107.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00 | 19.00 | 19.00 | 0.20M | | 19.00 | 0.02M | 0.40M | 19.00 | 32.50M | 0.01M | 0.51M | 0.08M | 0.04M | 0.02M | 0.88M | 0.02M | 0.02M | 0.06M | 1.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.10M | -24.75M | -113.28M | -22.99M | -22.41M | -113.23M | -22.61M | -115.34M | -115.51M | -115.30M | -115.85M | -17.07M | -119.15M | -119.14M | -118.75M | -19.02M | -119.51M | -121.56M | -16.95M | -124.95M |