Path Parameters
| Name | Type | Example | Description |
|---|---|---|---|
| symbol | string | AAPL | Stock ticker |
Auth
headers: { 'Authorization': 'Replace with your API token' }
Examples
fetch('https://api.gurufocus.com/data/stocks/AAPL/fundamentals', { method: 'GET', headers: { 'Authorization': 'Replace with your API token' }})
Responses
Successful response. The exact payload fields depend on this endpoint.
Example Body (Field Reference)
{ "annually": [ { "balance_sheet": { "accounts_payable": 791, "accounts_payable_accrued_expense": 1346, "accounts_receivable": 1496, "accumulated_depreciation": -750, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1552, "cash_equivalents_marketable_securities": 1745, "common_stock": 439, "construction_in_progress": 0, "current_accrued_expenses": 555, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.552, "equity_to_asset": 0.384, "finished_goods": 406, "good_will": 0, "gross_ppe": 1348, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 662, "investments_and_advances": 0, "land_and_improvements": 480, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 949, "long_term_debt_and_capital_lease_obligation": 949, "machinery_furniture_equipment": 680, "marke_table_securities": 193, "minority_interest": 0, "net_ppe": 598, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 354, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 612, "other_current_liabilities": 471, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -15, "other_gross_ppe": 188, "other_inventories": 0, "other_long_term_assets": 251, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 213, "retained_earnings": 1634, "short_term_capital_lease_obligation": 0, "short_term_debt": 186, "short_term_debt_and_capital_lease_obligation": 186, "total_assets": 5364, "total_current_assets": 4515, "total_current_liabilities": 2003, "total_equity": 2058, "total_liabilities": 3306, "total_non_current_assets": 849, "total_non_current_liabilities_net_minority_interest": 1303, "total_receivables": 1496, "total_stockholders_equity": 2058, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 43 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 756, "cash_flow_capital_expenditure": -67, "cash_flow_deferred_tax": -437, "cash_flow_depreciation_depletion_amortization": 116, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -8, "cash_flow_from_operations": 408, "cash_flow_from_others": 16, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 396, "cash_from_other_investing_activities": 9, "change_in_inventory": 1113, "change_in_other_working_capital": 230, "change_in_payables_and_accrued_expense": -249, "change_in_prepaid_assets": 0, "change_in_receivables": 435, "change_in_working_capital": 1529, "debt_issuance": 646, "debt_payments": -275, "dividends": -14, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1552, "issuance_of_stock": 39, "net_change_in_cash": 796, "net_income_from_continuing_operations": -816, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 371, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -437, "purchase_of_ppe": -67, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 440, "sale_of_ppe": 47, "stock_based_compensation": 0, "total_free_cash_flow": 341 }, "date": "1996-09", "filing_date": "1998-12-23", "income_statement": { "cost_of_goods_sold": 8865, "depreciation_depletion_amortization": 116, "ebit": -1235, "ebitda": -1119, "ebitda_margin": -11.38, "eps_basic": -0.059, "eps_diluated": -0.059, "gross_margin": 9.84, "gross_profit": 968, "interest_expense": -60, "interest_income": 60, "is_preferred_dividends": 0, "net_income": -816, "net_income_continuing_operations": -816, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -816, "net_interest_income": 0, "net_margin": -8.2986, "operating_income": -1204, "operating_margin": -12.2445, "other_income_expense": -91, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": -1295, "research_development": 604, "revenue": 9833, "selling_general_admin_expense": 1568, "shares_outstanding": 13858.208, "tax_provision": 479, "tax_rate": 36.99, "total_operating_expense": 2172 } }, { "balance_sheet": { "accounts_payable": 685, "accounts_payable_accrued_expense": 1271, "accounts_receivable": 1035, "accumulated_depreciation": -709, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1230, "cash_equivalents_marketable_securities": 1459, "common_stock": 498, "construction_in_progress": 0, "current_accrued_expenses": 586, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.813, "equity_to_asset": 0.283, "finished_goods": 281, "good_will": 0, "gross_ppe": 1195, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 437, "investments_and_advances": 0, "land_and_improvements": 453, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 951, "long_term_debt_and_capital_lease_obligation": 951, "machinery_furniture_equipment": 570, "marke_table_securities": 229, "minority_interest": 0, "net_ppe": 486, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 264, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 493, "other_current_liabilities": 522, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -37, "other_gross_ppe": 172, "other_inventories": 0, "other_long_term_assets": 323, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 141, "retained_earnings": 589, "short_term_capital_lease_obligation": 0, "short_term_debt": 25, "short_term_debt_and_capital_lease_obligation": 25, "total_assets": 4233, "total_current_assets": 3424, "total_current_liabilities": 1818, "total_equity": 1200, "total_liabilities": 3033, "total_non_current_assets": 809, "total_non_current_liabilities_net_minority_interest": 1215, "total_receivables": 1035, "total_stockholders_equity": 1200, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 15 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1552, "cash_flow_capital_expenditure": -437, "cash_flow_deferred_tax": -50, "cash_flow_depreciation_depletion_amortization": 118, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -499, "cash_flow_from_operations": 154, "cash_flow_from_others": 412, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 23, "cash_from_other_investing_activities": 311, "change_in_inventory": 225, "change_in_other_working_capital": 23, "change_in_payables_and_accrued_expense": 2, "change_in_prepaid_assets": 0, "change_in_receivables": 469, "change_in_working_capital": 719, "debt_issuance": 0, "debt_payments": -161, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1230, "issuance_of_stock": 34, "net_change_in_cash": -322, "net_income_from_continuing_operations": -1045, "net_intangibles_purchase_and_sale": -384, "net_issuance_of_debt": -161, "net_issuance_of_preferred": 150, "other_financing": 0, "purchase_of_business": -384, "purchase_of_investment": -999, "purchase_of_ppe": -53, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 963, "sale_of_ppe": 47, "stock_based_compensation": 0, "total_free_cash_flow": -283 }, "date": "1997-09", "filing_date": "1999-12-22", "income_statement": { "cost_of_goods_sold": 5713, "depreciation_depletion_amortization": 118, "ebit": -974, "ebitda": -856, "ebitda_margin": -12.0887, "eps_basic": -0.074, "eps_diluated": -0.074, "gross_margin": 19.32, "gross_profit": 1368, "interest_expense": -71, "interest_income": 82, "is_preferred_dividends": 0, "net_income": -1045, "net_income_continuing_operations": -1045, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -1045, "net_interest_income": 11, "net_margin": -14.7578, "operating_income": -778, "operating_margin": -10.9871, "other_income_expense": -278, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": -1045, "research_development": 860, "revenue": 7081, "selling_general_admin_expense": 1286, "shares_outstanding": 14118.944, "tax_provision": 0, "tax_rate": 0, "total_operating_expense": 2146 } }, { "balance_sheet": { "accounts_payable": 719, "accounts_payable_accrued_expense": 1056, "accounts_receivable": 955, "accumulated_depreciation": -476, "accumulated_other_comprehensive_income": -39, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1481, "cash_equivalents_marketable_securities": 2300, "common_stock": 633, "construction_in_progress": 0, "current_accrued_expenses": 337, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.581, "equity_to_asset": 0.383, "finished_goods": 41, "good_will": 0, "gross_ppe": 824, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 78, "investments_and_advances": 0, "land_and_improvements": 338, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 954, "long_term_debt_and_capital_lease_obligation": 954, "machinery_furniture_equipment": 357, "marke_table_securities": 819, "minority_interest": 0, "net_ppe": 348, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 173, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 365, "other_current_liabilities": 464, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 129, "other_inventories": 0, "other_long_term_assets": 243, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 32, "retained_earnings": 898, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 4289, "total_current_assets": 3698, "total_current_liabilities": 1520, "total_equity": 1642, "total_liabilities": 2647, "total_non_current_assets": 591, "total_non_current_liabilities_net_minority_interest": 1127, "total_receivables": 955, "total_stockholders_equity": 1642, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 5 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1230, "cash_flow_capital_expenditure": -46, "cash_flow_deferred_tax": 1, "cash_flow_depreciation_depletion_amortization": 111, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -543, "cash_flow_from_operations": 775, "cash_flow_from_others": -33, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 19, "cash_from_other_investing_activities": -10, "change_in_inventory": 359, "change_in_other_working_capital": 29, "change_in_payables_and_accrued_expense": -73, "change_in_prepaid_assets": 0, "change_in_receivables": 72, "change_in_working_capital": 387, "debt_issuance": 3, "debt_payments": -25, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1481, "issuance_of_stock": 41, "net_change_in_cash": 251, "net_income_from_continuing_operations": 309, "net_intangibles_purchase_and_sale": -10, "net_issuance_of_debt": -22, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -2313, "purchase_of_ppe": -46, "repurchase_of_stock": 0, "sale_of_business": 24, "sale_of_investment": 1723, "sale_of_ppe": 89, "stock_based_compensation": 0, "total_free_cash_flow": 729 }, "date": "1998-09", "filing_date": "2000-12-14", "income_statement": { "cost_of_goods_sold": 4462, "depreciation_depletion_amortization": 111, "ebit": 391, "ebitda": 502, "ebitda_margin": 8.4498, "eps_basic": 0.021, "eps_diluated": 0.019, "gross_margin": 24.89, "gross_profit": 1479, "interest_expense": -62, "interest_income": 100, "is_preferred_dividends": 0, "net_income": 309, "net_income_continuing_operations": 309, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 309, "net_interest_income": 38, "net_margin": 5.2011, "operating_income": 261, "operating_margin": 4.3932, "other_income_expense": 30, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 329, "research_development": 310, "revenue": 5941, "selling_general_admin_expense": 908, "shares_outstanding": 18806.704, "tax_provision": -20, "tax_rate": 6.08, "total_operating_expense": 1218 } }, { "balance_sheet": { "accounts_payable": 812, "accounts_payable_accrued_expense": 1087, "accounts_receivable": 681, "accumulated_depreciation": -411, "accumulated_other_comprehensive_income": 106, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1326, "cash_equivalents_marketable_securities": 3226, "common_stock": 1349, "construction_in_progress": 0, "current_accrued_expenses": 275, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.097, "equity_to_asset": 0.601, "finished_goods": 13, "good_will": 0, "gross_ppe": 729, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 20, "investments_and_advances": 339, "land_and_improvements": 323, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 281, "marke_table_securities": 1900, "minority_interest": 0, "net_ppe": 318, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 208, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 358, "other_current_liabilities": 462, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 125, "other_inventories": 0, "other_long_term_assets": 219, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 4, "retained_earnings": 1499, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 5161, "total_current_assets": 4285, "total_current_liabilities": 1549, "total_equity": 3104, "total_liabilities": 2057, "total_non_current_assets": 876, "total_non_current_liabilities_net_minority_interest": 508, "total_receivables": 681, "total_stockholders_equity": 3104, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 3 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1481, "cash_flow_capital_expenditure": -71, "cash_flow_deferred_tax": -35, "cash_flow_depreciation_depletion_amortization": 85, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -988, "cash_flow_from_operations": 822, "cash_flow_from_others": -230, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 11, "cash_from_other_investing_activities": 8, "change_in_inventory": 58, "change_in_other_working_capital": -26, "change_in_payables_and_accrued_expense": 95, "change_in_prepaid_assets": 0, "change_in_receivables": 274, "change_in_working_capital": 401, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1326, "issuance_of_stock": 86, "net_change_in_cash": -155, "net_income_from_continuing_operations": 601, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -4348, "purchase_of_ppe": -71, "repurchase_of_stock": -75, "sale_of_business": 245, "sale_of_investment": 3155, "sale_of_ppe": 23, "stock_based_compensation": 0, "total_free_cash_flow": 751 }, "date": "1999-09", "filing_date": "2001-12-21", "income_statement": { "cost_of_goods_sold": 4438, "depreciation_depletion_amortization": 85, "ebit": 723, "ebitda": 808, "ebitda_margin": 13.1725, "eps_basic": 0.038, "eps_diluated": 0.032, "gross_margin": 27.65, "gross_profit": 1696, "interest_expense": -47, "interest_income": 144, "is_preferred_dividends": 0, "net_income": 601, "net_income_continuing_operations": 601, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 601, "net_interest_income": 97, "net_margin": 9.7978, "operating_income": 386, "operating_margin": 6.2928, "other_income_expense": 193, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 676, "research_development": 314, "revenue": 6134, "selling_general_admin_expense": 996, "shares_outstanding": 19506.368, "tax_provision": -75, "tax_rate": 11.09, "total_operating_expense": 1310 } }, { "balance_sheet": { "accounts_payable": 1157, "accounts_payable_accrued_expense": 1414, "accounts_receivable": 953, "accumulated_depreciation": -387, "accumulated_other_comprehensive_income": 244, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 105, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1191, "cash_equivalents_marketable_securities": 4027, "common_stock": 1502, "construction_in_progress": 0, "current_accrued_expenses": 257, "current_deferred_revenue": 105, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.073, "equity_to_asset": 0.604, "finished_goods": 30, "good_will": 0, "gross_ppe": 806, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 33, "investments_and_advances": 786, "land_and_improvements": 324, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 351, "marke_table_securities": 2836, "minority_interest": 0, "net_ppe": 419, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 463, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 414, "other_current_liabilities": 414, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 131, "other_inventories": 0, "other_long_term_assets": 171, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 76, "raw_materials": 1, "retained_earnings": 2285, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6803, "total_current_assets": 5427, "total_current_liabilities": 1933, "total_equity": 4107, "total_liabilities": 2696, "total_non_current_assets": 1376, "total_non_current_liabilities_net_minority_interest": 763, "total_receivables": 953, "total_stockholders_equity": 4107, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 2 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1326, "cash_flow_capital_expenditure": -142, "cash_flow_deferred_tax": 163, "cash_flow_depreciation_depletion_amortization": 84, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -972, "cash_flow_from_operations": 868, "cash_flow_from_others": -357, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -31, "cash_from_other_investing_activities": -45, "change_in_inventory": -13, "change_in_other_working_capital": 159, "change_in_payables_and_accrued_expense": 318, "change_in_prepaid_assets": 0, "change_in_receivables": -272, "change_in_working_capital": 192, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1191, "issuance_of_stock": 85, "net_change_in_cash": -135, "net_income_from_continuing_operations": 786, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -4499, "purchase_of_ppe": -142, "repurchase_of_stock": -116, "sale_of_business": 372, "sale_of_investment": 3331, "sale_of_ppe": 11, "stock_based_compensation": 0, "total_free_cash_flow": 726 }, "date": "2000-09", "filing_date": "2002-12-19", "income_statement": { "cost_of_goods_sold": 5817, "depreciation_depletion_amortization": 84, "ebit": 1113, "ebitda": 1197, "ebitda_margin": 14.9944, "eps_basic": 0.043, "eps_diluated": 0.039, "gross_margin": 27.13, "gross_profit": 2166, "interest_expense": -21, "interest_income": 210, "is_preferred_dividends": 0, "net_income": 786, "net_income_continuing_operations": 786, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 786, "net_interest_income": 189, "net_margin": 9.8459, "operating_income": 620, "operating_margin": 7.7665, "other_income_expense": 283, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1092, "research_development": 380, "revenue": 7983, "selling_general_admin_expense": 1166, "shares_outstanding": 20178.144, "tax_provision": -306, "tax_rate": 28.02, "total_operating_expense": 1546 } }, { "balance_sheet": { "accounts_payable": 801, "accounts_payable_accrued_expense": 1019, "accounts_receivable": 466, "accumulated_depreciation": -396, "accumulated_other_comprehensive_income": -22, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 184, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2310, "cash_equivalents_marketable_securities": 4336, "common_stock": 1693, "construction_in_progress": 0, "current_accrued_expenses": 218, "current_deferred_revenue": 184, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.081, "equity_to_asset": 0.651, "finished_goods": 10, "good_will": 66, "gross_ppe": 960, "intangibles": 76, "inventories_adjustments_allowances": 0, "inventory": 11, "investments_and_advances": 128, "land_and_improvements": 337, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 317, "long_term_debt_and_capital_lease_obligation": 317, "machinery_furniture_equipment": 437, "marke_table_securities": 2026, "minority_interest": 0, "net_ppe": 564, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 266, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 330, "other_current_liabilities": 315, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -11, "other_gross_ppe": 186, "other_inventories": 0, "other_long_term_assets": 110, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 2260, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6021, "total_current_assets": 5143, "total_current_liabilities": 1518, "total_equity": 3920, "total_liabilities": 2101, "total_non_current_assets": 878, "total_non_current_liabilities_net_minority_interest": 583, "total_receivables": 466, "total_stockholders_equity": 3920, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1191, "cash_flow_capital_expenditure": -232, "cash_flow_deferred_tax": -36, "cash_flow_depreciation_depletion_amortization": 100, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 892, "cash_flow_from_operations": 185, "cash_flow_from_others": -55, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 42, "cash_from_other_investing_activities": -358, "change_in_inventory": 22, "change_in_other_working_capital": 58, "change_in_payables_and_accrued_expense": -356, "change_in_prepaid_assets": 0, "change_in_receivables": 487, "change_in_working_capital": 211, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2310, "issuance_of_stock": 42, "net_change_in_cash": 1119, "net_income_from_continuing_operations": -37, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": -19, "purchase_of_investment": -4268, "purchase_of_ppe": -232, "repurchase_of_stock": 0, "sale_of_business": 340, "sale_of_investment": 5429, "sale_of_ppe": 0, "stock_based_compensation": 2, "total_free_cash_flow": -47 }, "date": "2001-09", "filing_date": "2003-12-19", "income_statement": { "cost_of_goods_sold": 4128, "depreciation_depletion_amortization": 100, "ebit": -36, "ebitda": 64, "ebitda_margin": 1.1934, "eps_basic": -0.001, "eps_diluated": -0.001, "gross_margin": 23.03, "gross_profit": 1235, "interest_expense": -16, "interest_income": 218, "is_preferred_dividends": 0, "net_income": -25, "net_income_continuing_operations": -37, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -25, "net_interest_income": 202, "net_margin": -0.4662, "operating_income": -344, "operating_margin": -6.4143, "other_income_expense": 90, "other_income_minority_interest": 0, "other_net_income_loss": 12, "other_operating_charges": 0, "pretax_income": -52, "research_development": 441, "revenue": 5363, "selling_general_admin_expense": 1138, "shares_outstanding": 19354.328, "tax_provision": 15, "tax_rate": 28.85, "total_operating_expense": 1579 } }, { "balance_sheet": { "accounts_payable": 911, "accounts_payable_accrued_expense": 1116, "accounts_receivable": 565, "accumulated_depreciation": -436, "accumulated_other_comprehensive_income": -49, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 240, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2252, "cash_equivalents_marketable_securities": 4337, "common_stock": 1826, "construction_in_progress": 0, "current_accrued_expenses": 205, "current_deferred_revenue": 240, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.077, "equity_to_asset": 0.65, "finished_goods": 36, "good_will": 85, "gross_ppe": 1057, "intangibles": 119, "inventories_adjustments_allowances": 0, "inventory": 45, "investments_and_advances": 39, "land_and_improvements": 342, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 316, "long_term_debt_and_capital_lease_obligation": 316, "machinery_furniture_equipment": 434, "marke_table_securities": 2085, "minority_interest": 0, "net_ppe": 621, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 229, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 299, "other_current_liabilities": 302, "other_current_payables": 0, "other_current_receivables": 142, "other_equity": -7, "other_gross_ppe": 281, "other_inventories": 0, "other_long_term_assets": 131, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 9, "retained_earnings": 2325, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6298, "total_current_assets": 5388, "total_current_liabilities": 1658, "total_equity": 4095, "total_liabilities": 2203, "total_non_current_assets": 910, "total_non_current_liabilities_net_minority_interest": 545, "total_receivables": 707, "total_stockholders_equity": 4095, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2310, "cash_flow_capital_expenditure": -174, "cash_flow_deferred_tax": -34, "cash_flow_depreciation_depletion_amortization": 114, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -252, "cash_flow_from_operations": 89, "cash_flow_from_others": 51, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 105, "cash_from_other_investing_activities": -32, "change_in_inventory": -34, "change_in_other_working_capital": -89, "change_in_payables_and_accrued_expense": 110, "change_in_prepaid_assets": 0, "change_in_receivables": -99, "change_in_working_capital": -112, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2252, "issuance_of_stock": 105, "net_change_in_cash": -58, "net_income_from_continuing_operations": 65, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": -52, "purchase_of_investment": -4144, "purchase_of_ppe": -174, "repurchase_of_stock": 0, "sale_of_business": 25, "sale_of_investment": 4125, "sale_of_ppe": 0, "stock_based_compensation": 5, "total_free_cash_flow": -85 }, "date": "2002-09", "filing_date": "2004-12-03", "income_statement": { "cost_of_goods_sold": 4139, "depreciation_depletion_amortization": 114, "ebit": 98, "ebitda": 212, "ebitda_margin": 3.6921, "eps_basic": 0.003, "eps_diluated": 0.003, "gross_margin": 27.92, "gross_profit": 1603, "interest_expense": -11, "interest_income": 118, "is_preferred_dividends": 0, "net_income": 65, "net_income_continuing_operations": 65, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 65, "net_interest_income": 107, "net_margin": 1.132, "operating_income": 47, "operating_margin": 0.8185, "other_income_expense": -67, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 87, "research_development": 447, "revenue": 5742, "selling_general_admin_expense": 1109, "shares_outstanding": 20259.96, "tax_provision": -22, "tax_rate": 25.29, "total_operating_expense": 1556 } }, { "balance_sheet": { "accounts_payable": 1154, "accounts_payable_accrued_expense": 1345, "accounts_receivable": 766, "accumulated_depreciation": -505, "accumulated_other_comprehensive_income": -35, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 368, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3396, "cash_equivalents_marketable_securities": 4566, "common_stock": 1926, "construction_in_progress": 0, "current_accrued_expenses": 191, "current_deferred_revenue": 368, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.072, "equity_to_asset": 0.62, "finished_goods": 50, "good_will": 85, "gross_ppe": 1174, "intangibles": 109, "inventories_adjustments_allowances": 0, "inventory": 56, "investments_and_advances": 0, "land_and_improvements": 350, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 467, "marke_table_securities": 1170, "minority_interest": 0, "net_ppe": 669, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 235, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 315, "other_current_liabilities": 340, "other_current_payables": 0, "other_current_receivables": 184, "other_equity": -62, "other_gross_ppe": 357, "other_inventories": 0, "other_long_term_assets": 150, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 2, "retained_earnings": 2394, "short_term_capital_lease_obligation": 0, "short_term_debt": 304, "short_term_debt_and_capital_lease_obligation": 304, "total_assets": 6815, "total_current_assets": 5887, "total_current_liabilities": 2357, "total_equity": 4223, "total_liabilities": 2592, "total_non_current_assets": 928, "total_non_current_liabilities_net_minority_interest": 235, "total_receivables": 950, "total_stockholders_equity": 4223, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 4 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2252, "cash_flow_capital_expenditure": -164, "cash_flow_deferred_tax": -4, "cash_flow_depreciation_depletion_amortization": 113, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 828, "cash_flow_from_operations": 289, "cash_flow_from_others": -23, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 27, "cash_from_other_investing_activities": 33, "change_in_inventory": -11, "change_in_other_working_capital": 88, "change_in_payables_and_accrued_expense": 243, "change_in_prepaid_assets": 0, "change_in_receivables": -201, "change_in_working_capital": 119, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3396, "issuance_of_stock": 53, "net_change_in_cash": 1144, "net_income_from_continuing_operations": 68, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -2648, "purchase_of_ppe": -164, "repurchase_of_stock": -26, "sale_of_business": 0, "sale_of_investment": 3607, "sale_of_ppe": 0, "stock_based_compensation": 16, "total_free_cash_flow": 125 }, "date": "2003-09", "filing_date": "2005-12-01", "income_statement": { "cost_of_goods_sold": 4499, "depreciation_depletion_amortization": 113, "ebit": 25, "ebitda": 138, "ebitda_margin": 2.2233, "eps_basic": 0.004, "eps_diluated": 0.003, "gross_margin": 27.52, "gross_profit": 1708, "interest_expense": -8, "interest_income": 69, "is_preferred_dividends": 0, "net_income": 69, "net_income_continuing_operations": 68, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 69, "net_interest_income": 83, "net_margin": 1.1116, "operating_income": 25, "operating_margin": 0.4028, "other_income_expense": -16, "other_income_minority_interest": 0, "other_net_income_loss": 1, "other_operating_charges": 0, "pretax_income": 92, "research_development": 471, "revenue": 6207, "selling_general_admin_expense": 1212, "shares_outstanding": 20354.096, "tax_provision": -24, "tax_rate": 26.09, "total_operating_expense": 1683 } }, { "balance_sheet": { "accounts_payable": 1451, "accounts_payable_accrued_expense": 1703, "accounts_receivable": 774, "accumulated_depreciation": -591, "accumulated_other_comprehensive_income": -15, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 342, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2969, "cash_equivalents_marketable_securities": 5464, "common_stock": 2514, "construction_in_progress": 0, "current_accrued_expenses": 252, "current_deferred_revenue": 342, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.631, "finished_goods": 0, "good_will": 80, "gross_ppe": 1298, "intangibles": 97, "inventories_adjustments_allowances": 0, "inventory": 101, "investments_and_advances": 0, "land_and_improvements": 351, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 501, "marke_table_securities": 2495, "minority_interest": 0, "net_ppe": 707, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 315, "non_current_deferred_revenue": 202, "notes_receivable": 0, "other_current_assets": 440, "other_current_liabilities": 606, "other_current_payables": 0, "other_current_receivables": 276, "other_equity": -93, "other_gross_ppe": 446, "other_inventories": 101, "other_long_term_assets": 191, "other_long_term_liabilities": 8, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 2670, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 8050, "total_current_assets": 7055, "total_current_liabilities": 2651, "total_equity": 5076, "total_liabilities": 2974, "total_non_current_assets": 995, "total_non_current_liabilities_net_minority_interest": 323, "total_receivables": 1050, "total_stockholders_equity": 5076, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3396, "cash_flow_capital_expenditure": -176, "cash_flow_deferred_tax": 19, "cash_flow_depreciation_depletion_amortization": 150, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1488, "cash_flow_from_operations": 934, "cash_flow_from_others": 85, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 127, "cash_from_other_investing_activities": 11, "change_in_inventory": -45, "change_in_other_working_capital": 124, "change_in_payables_and_accrued_expense": 297, "change_in_prepaid_assets": 0, "change_in_receivables": -8, "change_in_working_capital": 368, "debt_issuance": 0, "debt_payments": -300, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2969, "issuance_of_stock": 427, "net_change_in_cash": -427, "net_income_from_continuing_operations": 266, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -300, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -3270, "purchase_of_ppe": -176, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 1947, "sale_of_ppe": 0, "stock_based_compensation": 46, "total_free_cash_flow": 758 }, "date": "2004-09", "filing_date": "2006-12-29", "income_statement": { "cost_of_goods_sold": 6022, "depreciation_depletion_amortization": 150, "ebit": 373, "ebitda": 523, "ebitda_margin": 6.3172, "eps_basic": 0.013, "eps_diluated": 0.012, "gross_margin": 27.26, "gross_profit": 2257, "interest_expense": -3, "interest_income": 64, "is_preferred_dividends": 0, "net_income": 266, "net_income_continuing_operations": 266, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 266, "net_interest_income": 61, "net_margin": 3.2129, "operating_income": 336, "operating_margin": 4.0585, "other_income_expense": -27, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 370, "research_development": 491, "revenue": 8279, "selling_general_admin_expense": 1430, "shares_outstanding": 21693.728, "tax_provision": -104, "tax_rate": 28.11, "total_operating_expense": 1921 } }, { "balance_sheet": { "accounts_payable": 1779, "accounts_payable_accrued_expense": 2384, "accounts_receivable": 895, "accumulated_depreciation": -664, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 527, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3491, "cash_equivalents_marketable_securities": 8261, "common_stock": 3564, "construction_in_progress": 0, "current_accrued_expenses": 409, "current_deferred_revenue": 501, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.645, "finished_goods": 0, "good_will": 69, "gross_ppe": 1481, "intangibles": 96, "inventories_adjustments_allowances": 0, "inventory": 165, "investments_and_advances": 0, "land_and_improvements": 361, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 551, "marke_table_securities": 4770, "minority_interest": 0, "net_ppe": 817, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 589, "non_current_deferred_revenue": 281, "notes_receivable": 0, "other_current_assets": 562, "other_current_liabilities": 576, "other_current_payables": 0, "other_current_receivables": 417, "other_equity": -61, "other_gross_ppe": 569, "other_inventories": 165, "other_long_term_assets": 303, "other_long_term_liabilities": 12, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 3925, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 11516, "total_current_assets": 10300, "total_current_liabilities": 3487, "total_equity": 7428, "total_liabilities": 4088, "total_non_current_assets": 1216, "total_non_current_liabilities_net_minority_interest": 601, "total_receivables": 1312, "total_stockholders_equity": 7428, "total_tax_payable": 196, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2969, "cash_flow_capital_expenditure": -260, "cash_flow_deferred_tax": 50, "cash_flow_depreciation_depletion_amortization": 179, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -2556, "cash_flow_from_operations": 2535, "cash_flow_from_others": 437, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 543, "cash_from_other_investing_activities": -21, "change_in_inventory": -64, "change_in_other_working_capital": 349, "change_in_payables_and_accrued_expense": 328, "change_in_prepaid_assets": 0, "change_in_receivables": -121, "change_in_working_capital": 492, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3491, "issuance_of_stock": 543, "net_change_in_cash": 522, "net_income_from_continuing_operations": 1328, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -11470, "purchase_of_ppe": -260, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 9195, "sale_of_ppe": 0, "stock_based_compensation": 49, "total_free_cash_flow": 2275 }, "date": "2005-09", "filing_date": "2007-11-15", "income_statement": { "cost_of_goods_sold": 9889, "depreciation_depletion_amortization": 179, "ebit": 1643, "ebitda": 1822, "ebitda_margin": 13.0787, "eps_basic": 0.059, "eps_diluated": 0.055, "gross_margin": 29.01, "gross_profit": 4042, "interest_expense": 0, "interest_income": 183, "is_preferred_dividends": 0, "net_income": 1328, "net_income_continuing_operations": 1328, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1328, "net_interest_income": 183, "net_margin": 9.5327, "operating_income": 1643, "operating_margin": 11.7938, "other_income_expense": -18, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1808, "research_development": 535, "revenue": 13931, "selling_general_admin_expense": 1864, "shares_outstanding": 23992.584, "tax_provision": -480, "tax_rate": 26.55, "total_operating_expense": 2399 } }, { "balance_sheet": { "accounts_payable": 3390, "accounts_payable_accrued_expense": 4360, "accounts_receivable": 1252, "accumulated_depreciation": -794, "accumulated_other_comprehensive_income": 22, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 1042, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 6392, "cash_equivalents_marketable_securities": 10110, "common_stock": 4355, "construction_in_progress": 0, "current_accrued_expenses": 582, "current_deferred_revenue": 718, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.58, "finished_goods": 0, "good_will": 38, "gross_ppe": 2075, "intangibles": 177, "inventories_adjustments_allowances": 0, "inventory": 270, "investments_and_advances": 0, "land_and_improvements": 626, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 689, "marke_table_securities": 3718, "minority_interest": 0, "net_ppe": 1281, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 764, "non_current_deferred_revenue": 383, "notes_receivable": 0, "other_current_assets": 1284, "other_current_liabilities": 1041, "other_current_payables": 0, "other_current_receivables": 1593, "other_equity": 0, "other_gross_ppe": 760, "other_inventories": 270, "other_long_term_assets": 1238, "other_long_term_liabilities": 14, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 5607, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 17205, "total_current_assets": 14509, "total_current_liabilities": 6443, "total_equity": 9984, "total_liabilities": 7221, "total_non_current_assets": 2696, "total_non_current_liabilities_net_minority_interest": 778, "total_receivables": 2845, "total_stockholders_equity": 9984, "total_tax_payable": 388, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3491, "cash_flow_capital_expenditure": -685, "cash_flow_deferred_tax": 53, "cash_flow_depreciation_depletion_amortization": 225, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 357, "cash_flow_from_operations": 2220, "cash_flow_from_others": 15, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 324, "cash_from_other_investing_activities": -30, "change_in_inventory": -105, "change_in_other_working_capital": -1374, "change_in_payables_and_accrued_expense": 1611, "change_in_prepaid_assets": 0, "change_in_receivables": -357, "change_in_working_capital": -225, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 6392, "issuance_of_stock": 318, "net_change_in_cash": 2901, "net_income_from_continuing_operations": 1989, "net_intangibles_purchase_and_sale": -28, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 361, "purchase_of_business": 0, "purchase_of_investment": -7280, "purchase_of_ppe": -657, "repurchase_of_stock": -355, "sale_of_business": 40, "sale_of_investment": 8312, "sale_of_ppe": 0, "stock_based_compensation": 163, "total_free_cash_flow": 1535 }, "date": "2006-09", "filing_date": "2008-11-05", "income_statement": { "cost_of_goods_sold": 13717, "depreciation_depletion_amortization": 225, "ebit": 2453, "ebitda": 2678, "ebitda_margin": 13.8649, "eps_basic": 0.084, "eps_diluated": 0.081, "gross_margin": 28.98, "gross_profit": 5598, "interest_expense": 0, "interest_income": 394, "is_preferred_dividends": 0, "net_income": 1989, "net_income_continuing_operations": 1989, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1989, "net_interest_income": 394, "net_margin": 10.2977, "operating_income": 2453, "operating_margin": 12.7, "other_income_expense": -29, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 2818, "research_development": 712, "revenue": 19315, "selling_general_admin_expense": 2433, "shares_outstanding": 24570.728, "tax_provision": -829, "tax_rate": 29.42, "total_operating_expense": 3145 } }, { "balance_sheet": { "accounts_payable": 4970, "accounts_payable_accrued_expense": 5976, "accounts_receivable": 1637, "accumulated_depreciation": -1009, "accumulated_other_comprehensive_income": 63, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 1936, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9352, "cash_equivalents_marketable_securities": 15386, "common_stock": 5368, "construction_in_progress": 0, "current_accrued_expenses": 518, "current_deferred_revenue": 1391, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.573, "finished_goods": 0, "good_will": 38, "gross_ppe": 2841, "intangibles": 337, "inventories_adjustments_allowances": 0, "inventory": 346, "investments_and_advances": 0, "land_and_improvements": 762, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1060, "marke_table_securities": 6034, "minority_interest": 0, "net_ppe": 1832, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 1468, "non_current_deferred_revenue": 849, "notes_receivable": 0, "other_current_assets": 2195, "other_current_liabilities": 1368, "other_current_payables": 0, "other_current_receivables": 2392, "other_equity": 0, "other_gross_ppe": 1019, "other_inventories": 346, "other_long_term_assets": 1222, "other_long_term_liabilities": 67, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 9101, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 25347, "total_current_assets": 21956, "total_current_liabilities": 9280, "total_equity": 14532, "total_liabilities": 10815, "total_non_current_assets": 3391, "total_non_current_liabilities_net_minority_interest": 1535, "total_receivables": 4029, "total_stockholders_equity": 14532, "total_tax_payable": 488, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 6392, "cash_flow_capital_expenditure": -986, "cash_flow_deferred_tax": 78, "cash_flow_depreciation_depletion_amortization": 317, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -3249, "cash_flow_from_operations": 5470, "cash_flow_from_others": 12, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 739, "cash_from_other_investing_activities": 49, "change_in_inventory": -76, "change_in_other_working_capital": 292, "change_in_payables_and_accrued_expense": 1494, "change_in_prepaid_assets": 0, "change_in_receivables": -385, "change_in_working_capital": 1325, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9352, "issuance_of_stock": 365, "net_change_in_cash": 2960, "net_income_from_continuing_operations": 3496, "net_intangibles_purchase_and_sale": -251, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 377, "purchase_of_business": 0, "purchase_of_investment": -11736, "purchase_of_ppe": -735, "repurchase_of_stock": -3, "sale_of_business": 0, "sale_of_investment": 9424, "sale_of_ppe": 0, "stock_based_compensation": 242, "total_free_cash_flow": 4484 }, "date": "2007-09", "filing_date": "2010-01-25", "income_statement": { "cost_of_goods_sold": 16426, "depreciation_depletion_amortization": 317, "ebit": 4407, "ebitda": 4724, "ebitda_margin": 19.2204, "eps_basic": 0.144, "eps_diluated": 0.14, "gross_margin": 33.17, "gross_profit": 8152, "interest_expense": 0, "interest_income": 647, "is_preferred_dividends": 0, "net_income": 3495, "net_income_continuing_operations": 3495, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 3495, "net_interest_income": 647, "net_margin": 14.22, "operating_income": 4407, "operating_margin": 17.9307, "other_income_expense": -48, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 5006, "research_development": 782, "revenue": 24578, "selling_general_admin_expense": 2963, "shares_outstanding": 24900.176, "tax_provision": -1511, "tax_rate": 30.18, "total_operating_expense": 3745 } }, { "balance_sheet": { "accounts_payable": 5520, "accounts_payable_accrued_expense": 7026, "accounts_receivable": 2422, "accumulated_depreciation": -1292, "accumulated_other_comprehensive_income": -9, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 2298, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 11875, "cash_equivalents_marketable_securities": 22111, "common_stock": 7177, "construction_in_progress": 0, "current_accrued_expenses": 1000, "current_deferred_revenue": 1617, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.616, "finished_goods": 0, "good_will": 207, "gross_ppe": 3747, "intangibles": 492, "inventories_adjustments_allowances": 0, "inventory": 509, "investments_and_advances": 2379, "land_and_improvements": 810, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1613, "marke_table_securities": 10236, "minority_interest": 0, "net_ppe": 2455, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 1767, "non_current_deferred_revenue": 768, "notes_receivable": 0, "other_current_assets": 2682, "other_current_liabilities": 2037, "other_current_payables": 0, "other_current_receivables": 2282, "other_equity": 0, "other_gross_ppe": 1324, "other_inventories": 509, "other_long_term_assets": 839, "other_long_term_liabilities": 746, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 15129, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 36171, "total_current_assets": 30006, "total_current_liabilities": 11361, "total_equity": 22297, "total_liabilities": 13874, "total_non_current_assets": 6165, "total_non_current_liabilities_net_minority_interest": 2513, "total_receivables": 4704, "total_stockholders_equity": 22297, "total_tax_payable": 506, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9352, "cash_flow_capital_expenditure": -1199, "cash_flow_deferred_tax": 398, "cash_flow_depreciation_depletion_amortization": 496, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -8189, "cash_flow_from_operations": 9596, "cash_flow_from_others": 22, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 1116, "cash_from_other_investing_activities": -10, "change_in_inventory": -163, "change_in_other_working_capital": 2287, "change_in_payables_and_accrued_expense": 596, "change_in_prepaid_assets": 0, "change_in_receivables": -675, "change_in_working_capital": 2045, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 11875, "issuance_of_stock": 483, "net_change_in_cash": 2523, "net_income_from_continuing_operations": 6119, "net_intangibles_purchase_and_sale": -108, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 633, "purchase_of_business": -220, "purchase_of_investment": -23003, "purchase_of_ppe": -1091, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 16243, "sale_of_ppe": 0, "stock_based_compensation": 516, "total_free_cash_flow": 8397 }, "date": "2008-09", "filing_date": "2010-10-27", "income_statement": { "cost_of_goods_sold": 24294, "depreciation_depletion_amortization": 496, "ebit": 8327, "ebitda": 8823, "ebitda_margin": 23.5336, "eps_basic": 0.248, "eps_diluated": 0.242, "gross_margin": 35.2, "gross_profit": 13197, "interest_expense": 0, "interest_income": 653, "is_preferred_dividends": 0, "net_income": 6119, "net_income_continuing_operations": 6119, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 6119, "net_interest_income": 653, "net_margin": 16.3213, "operating_income": 8327, "operating_margin": 22.2107, "other_income_expense": -33, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 8947, "research_development": 1109, "revenue": 37491, "selling_general_admin_expense": 3761, "shares_outstanding": 25259.892, "tax_provision": -2828, "tax_rate": 31.61, "total_operating_expense": 4870 } }, { "balance_sheet": { "accounts_payable": 5601, "accounts_payable_accrued_expense": 6967, "accounts_receivable": 3361, "accumulated_depreciation": -1713, "accumulated_other_comprehensive_income": 77, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 2278, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 5263, "cash_equivalents_marketable_securities": 23464, "common_stock": 8210, "construction_in_progress": 0, "current_accrued_expenses": 936, "current_deferred_revenue": 2053, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.666, "finished_goods": 0, "good_will": 206, "gross_ppe": 4667, "intangibles": 453, "inventories_adjustments_allowances": 0, "inventory": 455, "investments_and_advances": 10528, "land_and_improvements": 955, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 2047, "marke_table_securities": 18201, "minority_interest": 0, "net_ppe": 2954, "non_current_deferred_income_tax": 2216, "non_current_deferred_liabilities": 853, "non_current_deferred_revenue": 853, "notes_receivable": 0, "other_current_assets": 2579, "other_current_liabilities": 2261, "other_current_payables": 0, "other_current_receivables": 1696, "other_equity": 0, "other_gross_ppe": 1665, "other_inventories": 455, "other_long_term_assets": 2011, "other_long_term_liabilities": 1286, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 23353, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 47501, "total_current_assets": 31555, "total_current_liabilities": 11506, "total_equity": 31640, "total_liabilities": 15861, "total_non_current_assets": 15946, "total_non_current_liabilities_net_minority_interest": 4355, "total_receivables": 5057, "total_stockholders_equity": 31640, "total_tax_payable": 430, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 11875, "cash_flow_capital_expenditure": -1213, "cash_flow_deferred_tax": 1040, "cash_flow_depreciation_depletion_amortization": 734, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -17434, "cash_flow_from_operations": 10159, "cash_flow_from_others": 26, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 663, "cash_from_other_investing_activities": -74, "change_in_inventory": 54, "change_in_other_working_capital": -379, "change_in_payables_and_accrued_expense": 92, "change_in_prepaid_assets": 0, "change_in_receivables": -353, "change_in_working_capital": -586, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 5263, "issuance_of_stock": 475, "net_change_in_cash": -6612, "net_income_from_continuing_operations": 8235, "net_intangibles_purchase_and_sale": -69, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 188, "purchase_of_business": 0, "purchase_of_investment": -46825, "purchase_of_ppe": -1144, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 30678, "sale_of_ppe": 0, "stock_based_compensation": 710, "total_free_cash_flow": 8946 }, "date": "2009-09", "filing_date": "2010-10-27", "income_statement": { "cost_of_goods_sold": 25683, "depreciation_depletion_amortization": 734, "ebit": 11740, "ebitda": 12474, "ebitda_margin": 29.0735, "eps_basic": 0.329, "eps_diluated": 0.324, "gross_margin": 40.14, "gross_profit": 17222, "interest_expense": 0, "interest_income": 407, "is_preferred_dividends": 0, "net_income": 8235, "net_income_continuing_operations": 8235, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 8235, "net_interest_income": 407, "net_margin": 19.1936, "operating_income": 11740, "operating_margin": 27.3628, "other_income_expense": -81, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 12066, "research_development": 1333, "revenue": 42905, "selling_general_admin_expense": 4149, "shares_outstanding": 25396.14, "tax_provision": -3831, "tax_rate": 31.75, "total_operating_expense": 5482 } }, { "balance_sheet": { "accounts_payable": 12015, "accounts_payable_accrued_expense": 13382, "accounts_receivable": 5510, "accumulated_depreciation": -2466, "accumulated_other_comprehensive_income": -46, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 3647, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 11261, "cash_equivalents_marketable_securities": 25620, "common_stock": 10668, "construction_in_progress": 0, "current_accrued_expenses": 1157, "current_deferred_revenue": 2984, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.636, "finished_goods": 0, "good_will": 741, "gross_ppe": 7234, "intangibles": 1083, "inventories_adjustments_allowances": 0, "inventory": 1051, "investments_and_advances": 25391, "land_and_improvements": 1471, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 3733, "marke_table_securities": 14359, "minority_interest": 0, "net_ppe": 4768, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 5439, "non_current_deferred_revenue": 1139, "notes_receivable": 0, "other_current_assets": 5083, "other_current_liabilities": 3693, "other_current_payables": 0, "other_current_receivables": 4414, "other_equity": 0, "other_gross_ppe": 2030, "other_inventories": 1051, "other_long_term_assets": 2263, "other_long_term_liabilities": 1231, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 37169, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 75183, "total_current_assets": 41678, "total_current_liabilities": 20722, "total_equity": 47791, "total_liabilities": 27392, "total_non_current_assets": 33505, "total_non_current_liabilities_net_minority_interest": 6670, "total_receivables": 9924, "total_stockholders_equity": 47791, "total_tax_payable": 210, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 5263, "cash_flow_capital_expenditure": -2121, "cash_flow_deferred_tax": 1440, "cash_flow_depreciation_depletion_amortization": 1027, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -13854, "cash_flow_from_operations": 18595, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 1257, "cash_from_other_investing_activities": -20, "change_in_inventory": -596, "change_in_other_working_capital": 385, "change_in_payables_and_accrued_expense": 6307, "change_in_prepaid_assets": 0, "change_in_receivables": -4860, "change_in_working_capital": 1236, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 11261, "issuance_of_stock": 912, "net_change_in_cash": 5998, "net_income_from_continuing_operations": 14013, "net_intangibles_purchase_and_sale": -116, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 345, "purchase_of_business": -638, "purchase_of_investment": -57793, "purchase_of_ppe": -2005, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 46718, "sale_of_ppe": 0, "stock_based_compensation": 879, "total_free_cash_flow": 16474 }, "date": "2010-09", "filing_date": "2012-10-31", "income_statement": { "cost_of_goods_sold": 39541, "depreciation_depletion_amortization": 1027, "ebit": 18385, "ebitda": 19412, "ebitda_margin": 29.7616, "eps_basic": 0.55, "eps_diluated": 0.541, "gross_margin": 39.38, "gross_profit": 25684, "interest_expense": 0, "interest_income": 311, "is_preferred_dividends": 0, "net_income": 14013, "net_income_continuing_operations": 14013, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 14013, "net_interest_income": 311, "net_margin": 21.4841, "operating_income": 18385, "operating_margin": 28.187, "other_income_expense": -156, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 18540, "research_development": 1782, "revenue": 65225, "selling_general_admin_expense": 5517, "shares_outstanding": 25891.936, "tax_provision": -4527, "tax_rate": 24.42, "total_operating_expense": 7299 } }, { "balance_sheet": { "accounts_payable": 14632, "accounts_payable_accrued_expense": 17610, "accounts_receivable": 5369, "accumulated_depreciation": -3991, "accumulated_other_comprehensive_income": 443, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6129, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9815, "cash_equivalents_marketable_securities": 25952, "common_stock": 13331, "construction_in_progress": 0, "current_accrued_expenses": 1838, "current_deferred_revenue": 4091, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.658, "finished_goods": 0, "good_will": 896, "gross_ppe": 11768, "intangibles": 4432, "inventories_adjustments_allowances": 0, "inventory": 776, "investments_and_advances": 55618, "land_and_improvements": 2059, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 7110, "marke_table_securities": 16137, "minority_interest": 0, "net_ppe": 7777, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 9845, "non_current_deferred_revenue": 1686, "notes_receivable": 0, "other_current_assets": 6543, "other_current_liabilities": 4231, "other_current_payables": 0, "other_current_receivables": 6348, "other_equity": 0, "other_gross_ppe": 2599, "other_inventories": 776, "other_long_term_assets": 3556, "other_long_term_liabilities": 1941, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 62841, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 116371, "total_current_assets": 44988, "total_current_liabilities": 27970, "total_equity": 76615, "total_liabilities": 39756, "total_non_current_assets": 71383, "total_non_current_liabilities_net_minority_interest": 11786, "total_receivables": 11717, "total_stockholders_equity": 76615, "total_tax_payable": 1140, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 11261, "cash_flow_capital_expenditure": -7452, "cash_flow_deferred_tax": 2868, "cash_flow_depreciation_depletion_amortization": 1814, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -40419, "cash_flow_from_operations": 37529, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 1444, "cash_from_other_investing_activities": -259, "change_in_inventory": 275, "change_in_other_working_capital": 4758, "change_in_payables_and_accrued_expense": 2515, "change_in_prepaid_assets": 0, "change_in_receivables": -1791, "change_in_working_capital": 5757, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9815, "issuance_of_stock": 831, "net_change_in_cash": -1446, "net_income_from_continuing_operations": 25922, "net_intangibles_purchase_and_sale": -3192, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 613, "purchase_of_business": -244, "purchase_of_investment": -102317, "purchase_of_ppe": -4260, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 69853, "sale_of_ppe": 0, "stock_based_compensation": 1168, "total_free_cash_flow": 30077 }, "date": "2011-09", "filing_date": "2013-10-30", "income_statement": { "cost_of_goods_sold": 64431, "depreciation_depletion_amortization": 1814, "ebit": 34205, "ebitda": 36019, "ebitda_margin": 33.2742, "eps_basic": 1.002, "eps_diluated": 0.989, "gross_margin": 40.48, "gross_profit": 43818, "interest_expense": 0, "interest_income": 519, "is_preferred_dividends": 0, "net_income": 25922, "net_income_continuing_operations": 25922, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 25922, "net_interest_income": 519, "net_margin": 23.9466, "operating_income": 33790, "operating_margin": 31.2151, "other_income_expense": -104, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 34205, "research_development": 2429, "revenue": 108249, "selling_general_admin_expense": 7599, "shares_outstanding": 26226.06, "tax_provision": -8283, "tax_rate": 24.22, "total_operating_expense": 10028 } }, { "balance_sheet": { "accounts_payable": 21175, "accounts_payable_accrued_expense": 25258, "accounts_receivable": 10930, "accumulated_depreciation": -6435, "accumulated_other_comprehensive_income": 499, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7445, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 10746, "cash_equivalents_marketable_securities": 29129, "common_stock": 16422, "construction_in_progress": 0, "current_accrued_expenses": 2548, "current_deferred_revenue": 5953, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.671, "finished_goods": 667, "good_will": 1135, "gross_ppe": 21887, "intangibles": 5359, "inventories_adjustments_allowances": 0, "inventory": 791, "investments_and_advances": 92122, "land_and_improvements": 2439, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 15984, "marke_table_securities": 18383, "minority_interest": 0, "net_ppe": 15452, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 16495, "non_current_deferred_revenue": 2648, "notes_receivable": 0, "other_current_assets": 9041, "other_current_liabilities": 5839, "other_current_payables": 0, "other_current_receivables": 7762, "other_equity": 0, "other_gross_ppe": 3464, "other_inventories": 0, "other_long_term_assets": 5478, "other_long_term_liabilities": 2817, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 124, "retained_earnings": 101289, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 176064, "total_current_assets": 57653, "total_current_liabilities": 38542, "total_equity": 118210, "total_liabilities": 57854, "total_non_current_assets": 118411, "total_non_current_liabilities_net_minority_interest": 19312, "total_receivables": 18692, "total_stockholders_equity": 118210, "total_tax_payable": 1535, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9815, "cash_flow_capital_expenditure": -9402, "cash_flow_deferred_tax": 4405, "cash_flow_depreciation_depletion_amortization": 3277, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -48227, "cash_flow_from_operations": 50856, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -1698, "cash_from_other_investing_activities": -48, "change_in_inventory": -15, "change_in_other_working_capital": 2214, "change_in_payables_and_accrued_expense": 4467, "change_in_prepaid_assets": 0, "change_in_receivables": -6965, "change_in_working_capital": -299, "debt_issuance": 0, "debt_payments": 0, "dividends": -2488, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 10746, "issuance_of_stock": 665, "net_change_in_cash": 931, "net_income_from_continuing_operations": 41733, "net_intangibles_purchase_and_sale": -1107, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 125, "purchase_of_business": -350, "purchase_of_investment": -151232, "purchase_of_ppe": -8295, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 112805, "sale_of_ppe": 0, "stock_based_compensation": 1740, "total_free_cash_flow": 41454 }, "date": "2012-09", "filing_date": "2014-10-27", "income_statement": { "cost_of_goods_sold": 87846, "depreciation_depletion_amortization": 3277, "ebit": 55763, "ebitda": 59040, "ebitda_margin": 37.7233, "eps_basic": 1.595, "eps_diluated": 1.577, "gross_margin": 43.87, "gross_profit": 68662, "interest_expense": 0, "interest_income": 1088, "is_preferred_dividends": 0, "net_income": 41733, "net_income_continuing_operations": 41733, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 41733, "net_interest_income": 1088, "net_margin": 26.6651, "operating_income": 55241, "operating_margin": 35.296, "other_income_expense": -566, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 55763, "research_development": 3381, "revenue": 156508, "selling_general_admin_expense": 10040, "shares_outstanding": 26469.932, "tax_provision": -14030, "tax_rate": 25.16, "total_operating_expense": 13421 } }, { "balance_sheet": { "accounts_payable": 22367, "accounts_payable_accrued_expense": 27825, "accounts_receivable": 13102, "accumulated_depreciation": -11922, "accumulated_other_comprehensive_income": -471, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8697, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 14259, "cash_equivalents_marketable_securities": 40546, "common_stock": 19764, "construction_in_progress": 0, "current_accrued_expenses": 4258, "current_deferred_revenue": 7435, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.137, "equity_to_asset": 0.597, "finished_goods": 1081, "good_will": 1577, "gross_ppe": 28519, "intangibles": 5756, "inventories_adjustments_allowances": 0, "inventory": 1764, "investments_and_advances": 106215, "land_and_improvements": 3309, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 16960, "long_term_debt_and_capital_lease_obligation": 16960, "machinery_furniture_equipment": 21242, "marke_table_securities": 26287, "minority_interest": 0, "net_ppe": 16597, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 19114, "non_current_deferred_revenue": 2625, "notes_receivable": 0, "other_current_assets": 10335, "other_current_liabilities": 7136, "other_current_payables": 0, "other_current_receivables": 7539, "other_equity": 0, "other_gross_ppe": 3968, "other_inventories": 0, "other_long_term_assets": 5146, "other_long_term_liabilities": 3719, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 683, "retained_earnings": 104256, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 207000, "total_current_assets": 73286, "total_current_liabilities": 43658, "total_equity": 123549, "total_liabilities": 83451, "total_non_current_assets": 133714, "total_non_current_liabilities_net_minority_interest": 39793, "total_receivables": 20641, "total_stockholders_equity": 123549, "total_tax_payable": 1200, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 10746, "cash_flow_capital_expenditure": -9076, "cash_flow_deferred_tax": 1141, "cash_flow_depreciation_depletion_amortization": 6757, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -33774, "cash_flow_from_operations": 53666, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -16379, "cash_from_other_investing_activities": -160, "change_in_inventory": -973, "change_in_other_working_capital": 7060, "change_in_payables_and_accrued_expense": 2340, "change_in_prepaid_assets": 0, "change_in_receivables": -1949, "change_in_working_capital": 6478, "debt_issuance": 16896, "debt_payments": 0, "dividends": -10564, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 14259, "issuance_of_stock": 530, "net_change_in_cash": 3513, "net_income_from_continuing_operations": 37037, "net_intangibles_purchase_and_sale": -911, "net_issuance_of_debt": 16896, "net_issuance_of_preferred": 0, "other_financing": -381, "purchase_of_business": -496, "purchase_of_investment": -148489, "purchase_of_ppe": -8165, "repurchase_of_stock": -22860, "sale_of_business": 0, "sale_of_investment": 124447, "sale_of_ppe": 0, "stock_based_compensation": 2253, "total_free_cash_flow": 44590 }, "date": "2013-09", "filing_date": "2015-10-28", "income_statement": { "cost_of_goods_sold": 106606, "depreciation_depletion_amortization": 6757, "ebit": 50291, "ebitda": 57048, "ebitda_margin": 33.379, "eps_basic": 1.43, "eps_diluated": 1.42, "gross_margin": 37.62, "gross_profit": 64304, "interest_expense": -136, "interest_income": 1616, "is_preferred_dividends": 0, "net_income": 37037, "net_income_continuing_operations": 37037, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 37037, "net_interest_income": 1480, "net_margin": 21.6705, "operating_income": 48999, "operating_margin": 28.6695, "other_income_expense": -324, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 50155, "research_development": 4475, "revenue": 170910, "selling_general_admin_expense": 10830, "shares_outstanding": 26086.536, "tax_provision": -13118, "tax_rate": 26.15, "total_operating_expense": 15305 } }, { "balance_sheet": { "accounts_payable": 30196, "accounts_payable_accrued_expense": 48649, "accounts_receivable": 17460, "accumulated_depreciation": -18391, "accumulated_other_comprehensive_income": 1082, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8491, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 13844, "cash_equivalents_marketable_securities": 25077, "common_stock": 23313, "construction_in_progress": 0, "current_accrued_expenses": 18453, "current_deferred_revenue": 8491, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.316, "equity_to_asset": 0.481, "finished_goods": 0, "good_will": 4616, "gross_ppe": 39015, "intangibles": 8758, "inventories_adjustments_allowances": 0, "inventory": 2111, "investments_and_advances": 130162, "land_and_improvements": 4863, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 28987, "long_term_debt_and_capital_lease_obligation": 28987, "machinery_furniture_equipment": 29639, "marke_table_securities": 11233, "minority_interest": 0, "net_ppe": 20624, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 23290, "non_current_deferred_revenue": 3031, "notes_receivable": 0, "other_current_assets": 14124, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 9759, "other_equity": 0, "other_gross_ppe": 4513, "other_inventories": 2111, "other_long_term_assets": 3764, "other_long_term_liabilities": 4567, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 87152, "short_term_capital_lease_obligation": 0, "short_term_debt": 6308, "short_term_debt_and_capital_lease_obligation": 6308, "total_assets": 231839, "total_current_assets": 68531, "total_current_liabilities": 63448, "total_equity": 111547, "total_liabilities": 120292, "total_non_current_assets": 163308, "total_non_current_liabilities_net_minority_interest": 56844, "total_receivables": 27219, "total_stockholders_equity": 111547, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 14259, "cash_flow_capital_expenditure": -9813, "cash_flow_deferred_tax": 2347, "cash_flow_depreciation_depletion_amortization": 7946, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -22579, "cash_flow_from_operations": 59713, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -37549, "cash_from_other_investing_activities": 26, "change_in_inventory": -76, "change_in_other_working_capital": 7637, "change_in_payables_and_accrued_expense": 5938, "change_in_prepaid_assets": 0, "change_in_receivables": -6452, "change_in_working_capital": 7047, "debt_issuance": 18266, "debt_payments": 0, "dividends": -11126, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 13844, "issuance_of_stock": 730, "net_change_in_cash": -415, "net_income_from_continuing_operations": 39510, "net_intangibles_purchase_and_sale": -242, "net_issuance_of_debt": 18266, "net_issuance_of_preferred": 0, "other_financing": -419, "purchase_of_business": -3765, "purchase_of_investment": -217138, "purchase_of_ppe": -9571, "repurchase_of_stock": -45000, "sale_of_business": 0, "sale_of_investment": 208111, "sale_of_ppe": 0, "stock_based_compensation": 2863, "total_free_cash_flow": 49900 }, "date": "2014-09", "filing_date": "2016-10-26", "income_statement": { "cost_of_goods_sold": 112258, "depreciation_depletion_amortization": 7946, "ebit": 53867, "ebitda": 61813, "ebitda_margin": 33.8155, "eps_basic": 1.623, "eps_diluated": 1.613, "gross_margin": 38.59, "gross_profit": 70537, "interest_expense": -384, "interest_income": 1795, "is_preferred_dividends": 0, "net_income": 39510, "net_income_continuing_operations": 39510, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 39510, "net_interest_income": 1411, "net_margin": 21.6144, "operating_income": 52503, "operating_margin": 28.7223, "other_income_expense": -431, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 53483, "research_development": 6041, "revenue": 182795, "selling_general_admin_expense": 11993, "shares_outstanding": 24490.652, "tax_provision": -13973, "tax_rate": 26.13, "total_operating_expense": 18034 } }, { "balance_sheet": { "accounts_payable": 35490, "accounts_payable_accrued_expense": 60671, "accounts_receivable": 16849, "accumulated_depreciation": -26786, "accumulated_other_comprehensive_income": -345, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8940, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 21120, "cash_equivalents_marketable_securities": 41601, "common_stock": 27416, "construction_in_progress": 0, "current_accrued_expenses": 25181, "current_deferred_revenue": 8940, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.539, "equity_to_asset": 0.411, "finished_goods": 0, "good_will": 5116, "gross_ppe": 49257, "intangibles": 9009, "inventories_adjustments_allowances": 0, "inventory": 2349, "investments_and_advances": 164065, "land_and_improvements": 6956, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 53329, "long_term_debt_and_capital_lease_obligation": 53329, "machinery_furniture_equipment": 37038, "marke_table_securities": 20481, "minority_interest": 0, "net_ppe": 22471, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 27686, "non_current_deferred_revenue": 3624, "notes_receivable": 0, "other_current_assets": 15085, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 13494, "other_equity": 0, "other_gross_ppe": 5263, "other_inventories": 2349, "other_long_term_assets": 5422, "other_long_term_liabilities": 9365, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 92284, "short_term_capital_lease_obligation": 0, "short_term_debt": 10999, "short_term_debt_and_capital_lease_obligation": 10999, "total_assets": 290345, "total_current_assets": 89378, "total_current_liabilities": 80610, "total_equity": 119355, "total_liabilities": 170990, "total_non_current_assets": 200967, "total_non_current_liabilities_net_minority_interest": 90380, "total_receivables": 30343, "total_stockholders_equity": 119355, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 13844, "cash_flow_capital_expenditure": -11488, "cash_flow_deferred_tax": 1382, "cash_flow_depreciation_depletion_amortization": 11257, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -56274, "cash_flow_from_operations": 81266, "cash_flow_from_others": 385, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -17716, "cash_from_other_investing_activities": -26, "change_in_inventory": -238, "change_in_other_working_capital": 9817, "change_in_payables_and_accrued_expense": 5001, "change_in_prepaid_assets": 0, "change_in_receivables": -3318, "change_in_working_capital": 11262, "debt_issuance": 29305, "debt_payments": 0, "dividends": -11561, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 21120, "issuance_of_stock": 543, "net_change_in_cash": 7276, "net_income_from_continuing_operations": 53394, "net_intangibles_purchase_and_sale": -241, "net_issuance_of_debt": 29305, "net_issuance_of_preferred": 0, "other_financing": -750, "purchase_of_business": -343, "purchase_of_investment": -166402, "purchase_of_ppe": -11247, "repurchase_of_stock": -35253, "sale_of_business": 0, "sale_of_investment": 121985, "sale_of_ppe": 0, "stock_based_compensation": 3586, "total_free_cash_flow": 69778 }, "date": "2015-09", "filing_date": "2017-11-03", "income_statement": { "cost_of_goods_sold": 140089, "depreciation_depletion_amortization": 11257, "ebit": 73248, "ebitda": 84505, "ebitda_margin": 36.1573, "eps_basic": 2.32, "eps_diluated": 2.305, "gross_margin": 40.06, "gross_profit": 93626, "interest_expense": -733, "interest_income": 2921, "is_preferred_dividends": 0, "net_income": 53394, "net_income_continuing_operations": 53394, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 53394, "net_interest_income": 2188, "net_margin": 22.8458, "operating_income": 71230, "operating_margin": 30.4773, "other_income_expense": -903, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 72515, "research_development": 8067, "revenue": 233715, "selling_general_admin_expense": 14329, "shares_outstanding": 23172.276, "tax_provision": -19121, "tax_rate": 26.37, "total_operating_expense": 22396 } }, { "balance_sheet": { "accounts_payable": 37294, "accounts_payable_accrued_expense": 59321, "accounts_receivable": 15754, "accumulated_depreciation": -34235, "accumulated_other_comprehensive_income": 634, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8080, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 20484, "cash_equivalents_marketable_securities": 67155, "common_stock": 31251, "construction_in_progress": 0, "current_accrued_expenses": 22027, "current_deferred_revenue": 8080, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.679, "equity_to_asset": 0.399, "finished_goods": 0, "good_will": 5414, "gross_ppe": 61245, "intangibles": 8620, "inventories_adjustments_allowances": 0, "inventory": 2132, "investments_and_advances": 170430, "land_and_improvements": 10185, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 75427, "long_term_debt_and_capital_lease_obligation": 75427, "machinery_furniture_equipment": 44543, "marke_table_securities": 46671, "minority_interest": 0, "net_ppe": 27010, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 28949, "non_current_deferred_revenue": 2930, "notes_receivable": 0, "other_current_assets": 8283, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 13545, "other_equity": 0, "other_gross_ppe": 6517, "other_inventories": 2132, "other_long_term_assets": 8757, "other_long_term_liabilities": 10055, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 96364, "short_term_capital_lease_obligation": 0, "short_term_debt": 11605, "short_term_debt_and_capital_lease_obligation": 11605, "total_assets": 321686, "total_current_assets": 106869, "total_current_liabilities": 79006, "total_equity": 128249, "total_liabilities": 193437, "total_non_current_assets": 214817, "total_non_current_liabilities_net_minority_interest": 114431, "total_receivables": 29299, "total_stockholders_equity": 128249, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 21120, "cash_flow_capital_expenditure": -12734, "cash_flow_deferred_tax": 4938, "cash_flow_depreciation_depletion_amortization": 10505, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -45977, "cash_flow_from_operations": 66231, "cash_flow_from_others": 486, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -20890, "cash_from_other_investing_activities": -110, "change_in_inventory": 217, "change_in_other_working_capital": -2405, "change_in_payables_and_accrued_expense": 2117, "change_in_prepaid_assets": 0, "change_in_receivables": 476, "change_in_working_capital": 405, "debt_issuance": 24954, "debt_payments": -2897, "dividends": -12150, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 20484, "issuance_of_stock": 495, "net_change_in_cash": -636, "net_income_from_continuing_operations": 45687, "net_intangibles_purchase_and_sale": -814, "net_issuance_of_debt": 22057, "net_issuance_of_preferred": 0, "other_financing": -1570, "purchase_of_business": -297, "purchase_of_investment": -143816, "purchase_of_ppe": -12734, "repurchase_of_stock": -29722, "sale_of_business": 0, "sale_of_investment": 111794, "sale_of_ppe": 0, "stock_based_compensation": 4210, "total_free_cash_flow": 53497 }, "date": "2016-09", "filing_date": "2018-11-05", "income_statement": { "cost_of_goods_sold": 131376, "depreciation_depletion_amortization": 10505, "ebit": 62828, "ebitda": 73333, "ebitda_margin": 34.0073, "eps_basic": 2.088, "eps_diluated": 2.078, "gross_margin": 39.08, "gross_profit": 84263, "interest_expense": -1456, "interest_income": 3999, "is_preferred_dividends": 0, "net_income": 45687, "net_income_continuing_operations": 45687, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 45687, "net_interest_income": 2543, "net_margin": 21.1868, "operating_income": 60024, "operating_margin": 27.8354, "other_income_expense": -1195, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 61372, "research_development": 10045, "revenue": 215639, "selling_general_admin_expense": 14194, "shares_outstanding": 22001.124, "tax_provision": -15685, "tax_rate": 25.56, "total_operating_expense": 24239 } }, { "balance_sheet": { "accounts_payable": 44242, "accounts_payable_accrued_expense": 44242, "accounts_receivable": 17874, "accumulated_depreciation": -41293, "accumulated_other_comprehensive_income": -150, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7548, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 20289, "cash_equivalents_marketable_securities": 74181, "common_stock": 35867, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7548, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.863, "equity_to_asset": 0.357, "finished_goods": 0, "good_will": 0, "gross_ppe": 75076, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4855, "investments_and_advances": 194714, "land_and_improvements": 13587, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 97207, "long_term_debt_and_capital_lease_obligation": 97207, "machinery_furniture_equipment": 54210, "marke_table_securities": 53892, "minority_interest": 0, "net_ppe": 33783, "non_current_deferred_income_tax": 257, "non_current_deferred_liabilities": 34340, "non_current_deferred_revenue": 2836, "notes_receivable": 0, "other_current_assets": 13936, "other_current_liabilities": 30551, "other_current_payables": 0, "other_current_receivables": 17799, "other_equity": 0, "other_gross_ppe": 7279, "other_inventories": 4855, "other_long_term_assets": 18177, "other_long_term_liabilities": 8654, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 98330, "short_term_capital_lease_obligation": 0, "short_term_debt": 18473, "short_term_debt_and_capital_lease_obligation": 18473, "total_assets": 375319, "total_current_assets": 128645, "total_current_liabilities": 100814, "total_equity": 134047, "total_liabilities": 241272, "total_non_current_assets": 246674, "total_non_current_liabilities_net_minority_interest": 140458, "total_receivables": 35673, "total_stockholders_equity": 134047, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 20484, "cash_flow_capital_expenditure": -12451, "cash_flow_deferred_tax": 5966, "cash_flow_depreciation_depletion_amortization": 10157, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -46446, "cash_flow_from_operations": 64225, "cash_flow_from_others": -166, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -17974, "cash_from_other_investing_activities": 220, "change_in_inventory": -2723, "change_in_other_working_capital": -4819, "change_in_payables_and_accrued_expense": 8966, "change_in_prepaid_assets": 0, "change_in_receivables": -6347, "change_in_working_capital": -4923, "debt_issuance": 32514, "debt_payments": -3500, "dividends": -12769, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 20289, "issuance_of_stock": 555, "net_change_in_cash": -195, "net_income_from_continuing_operations": 48351, "net_intangibles_purchase_and_sale": -344, "net_issuance_of_debt": 29014, "net_issuance_of_preferred": 0, "other_financing": -1874, "purchase_of_business": -329, "purchase_of_investment": -160007, "purchase_of_ppe": -12451, "repurchase_of_stock": -32900, "sale_of_business": 0, "sale_of_investment": 126465, "sale_of_ppe": 0, "stock_based_compensation": 4840, "total_free_cash_flow": 51774 }, "date": "2017-09", "filing_date": "2019-10-31", "income_statement": { "cost_of_goods_sold": 141048, "depreciation_depletion_amortization": 10157, "ebit": 66412, "ebitda": 76569, "ebitda_margin": 33.4021, "eps_basic": 2.318, "eps_diluated": 2.303, "gross_margin": 38.47, "gross_profit": 88186, "interest_expense": -2323, "interest_income": 5201, "is_preferred_dividends": 0, "net_income": 48351, "net_income_continuing_operations": 48351, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 48351, "net_interest_income": 2878, "net_margin": 21.0924, "operating_income": 61344, "operating_margin": 26.7604, "other_income_expense": -133, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 64089, "research_development": 11581, "revenue": 229234, "selling_general_admin_expense": 15261, "shares_outstanding": 21006.768, "tax_provision": -15738, "tax_rate": 24.56, "total_operating_expense": 26842 } }, { "balance_sheet": { "accounts_payable": 55888, "accounts_payable_accrued_expense": 55888, "accounts_receivable": 23186, "accumulated_depreciation": -49099, "accumulated_other_comprehensive_income": -3454, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5966, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 25913, "cash_equivalents_marketable_securities": 66301, "common_stock": 40201, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5966, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.068, "equity_to_asset": 0.293, "finished_goods": 0, "good_will": 0, "gross_ppe": 90403, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 3956, "investments_and_advances": 170799, "land_and_improvements": 16216, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 93735, "long_term_debt_and_capital_lease_obligation": 93735, "machinery_furniture_equipment": 65982, "marke_table_securities": 40388, "minority_interest": 0, "net_ppe": 41304, "non_current_deferred_income_tax": 33589, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 12087, "other_current_liabilities": 33327, "other_current_payables": 0, "other_current_receivables": 25809, "other_equity": 0, "other_gross_ppe": 8205, "other_inventories": 3956, "other_long_term_assets": 22283, "other_long_term_liabilities": 15325, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 70400, "short_term_capital_lease_obligation": 0, "short_term_debt": 20748, "short_term_debt_and_capital_lease_obligation": 20748, "total_assets": 365725, "total_current_assets": 131339, "total_current_liabilities": 115929, "total_equity": 107147, "total_liabilities": 258578, "total_non_current_assets": 234386, "total_non_current_liabilities_net_minority_interest": 142649, "total_receivables": 48995, "total_stockholders_equity": 107147, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 20289, "cash_flow_capital_expenditure": -13313, "cash_flow_deferred_tax": -32590, "cash_flow_depreciation_depletion_amortization": 10903, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 16066, "cash_flow_from_operations": 77434, "cash_flow_from_others": -444, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -87876, "cash_from_other_investing_activities": -745, "change_in_inventory": 828, "change_in_other_working_capital": 38023, "change_in_payables_and_accrued_expense": 9175, "change_in_prepaid_assets": 0, "change_in_receivables": -13332, "change_in_working_capital": 34694, "debt_issuance": 6969, "debt_payments": -6537, "dividends": -13712, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 25913, "issuance_of_stock": 669, "net_change_in_cash": 5624, "net_income_from_continuing_operations": 59531, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 432, "net_issuance_of_preferred": 0, "other_financing": -2527, "purchase_of_business": -721, "purchase_of_investment": -73227, "purchase_of_ppe": -13313, "repurchase_of_stock": -72738, "sale_of_business": 0, "sale_of_investment": 104072, "sale_of_ppe": 0, "stock_based_compensation": 5340, "total_free_cash_flow": 64121 }, "date": "2018-09", "filing_date": "2020-10-30", "income_statement": { "cost_of_goods_sold": 163756, "depreciation_depletion_amortization": 10903, "ebit": 76143, "ebitda": 87046, "ebitda_margin": 32.774, "eps_basic": 3, "eps_diluated": 2.98, "gross_margin": 38.34, "gross_profit": 101839, "interest_expense": -3240, "interest_income": 5686, "is_preferred_dividends": 0, "net_income": 59531, "net_income_continuing_operations": 59531, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 59531, "net_interest_income": 2446, "net_margin": 22.4142, "operating_income": 70898, "operating_margin": 26.694, "other_income_expense": -441, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 72903, "research_development": 14236, "revenue": 265595, "selling_general_admin_expense": 16705, "shares_outstanding": 20000.435, "tax_provision": -13372, "tax_rate": 18.34, "total_operating_expense": 30941 } }, { "balance_sheet": { "accounts_payable": 46236, "accounts_payable_accrued_expense": 46236, "accounts_receivable": 22926, "accumulated_depreciation": -58579, "accumulated_other_comprehensive_income": -584, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5522, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 48844, "cash_equivalents_marketable_securities": 100557, "common_stock": 45174, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5522, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.194, "equity_to_asset": 0.267, "finished_goods": 0, "good_will": 0, "gross_ppe": 95957, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4106, "investments_and_advances": 105341, "land_and_improvements": 17085, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 91807, "long_term_debt_and_capital_lease_obligation": 91807, "machinery_furniture_equipment": 69797, "marke_table_securities": 51713, "minority_interest": 0, "net_ppe": 37378, "non_current_deferred_income_tax": 29545, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 12352, "other_current_liabilities": 37720, "other_current_payables": 0, "other_current_receivables": 22878, "other_equity": 0, "other_gross_ppe": 9075, "other_inventories": 4106, "other_long_term_assets": 32978, "other_long_term_liabilities": 20958, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 45898, "short_term_capital_lease_obligation": 0, "short_term_debt": 16240, "short_term_debt_and_capital_lease_obligation": 16240, "total_assets": 338516, "total_current_assets": 162819, "total_current_liabilities": 105718, "total_equity": 90488, "total_liabilities": 248028, "total_non_current_assets": 175697, "total_non_current_liabilities_net_minority_interest": 142310, "total_receivables": 45804, "total_stockholders_equity": 90488, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 25913, "cash_flow_capital_expenditure": -10495, "cash_flow_deferred_tax": -340, "cash_flow_depreciation_depletion_amortization": 12547, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 45896, "cash_flow_from_operations": 69391, "cash_flow_from_others": -652, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -90976, "cash_from_other_investing_activities": -1078, "change_in_inventory": -289, "change_in_other_working_capital": -4452, "change_in_payables_and_accrued_expense": -1923, "change_in_prepaid_assets": 0, "change_in_receivables": 3176, "change_in_working_capital": -3488, "debt_issuance": 6963, "debt_payments": -14782, "dividends": -14119, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 50224, "issuance_of_stock": 781, "net_change_in_cash": 24311, "net_income_from_continuing_operations": 55256, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -7819, "net_issuance_of_preferred": 0, "other_financing": -2922, "purchase_of_business": -624, "purchase_of_investment": -40631, "purchase_of_ppe": -10495, "repurchase_of_stock": -66897, "sale_of_business": 0, "sale_of_investment": 98724, "sale_of_ppe": 0, "stock_based_compensation": 6068, "total_free_cash_flow": 58896 }, "date": "2019-09", "filing_date": "2021-10-29", "income_statement": { "cost_of_goods_sold": 161782, "depreciation_depletion_amortization": 12547, "ebit": 69313, "ebitda": 81860, "ebitda_margin": 31.4636, "eps_basic": 2.99, "eps_diluated": 2.97, "gross_margin": 37.82, "gross_profit": 98392, "interest_expense": -3576, "interest_income": 4961, "is_preferred_dividends": 0, "net_income": 55256, "net_income_continuing_operations": 55256, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 55256, "net_interest_income": 1385, "net_margin": 21.2381, "operating_income": 63930, "operating_margin": 24.572, "other_income_expense": 422, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 65737, "research_development": 16217, "revenue": 260174, "selling_general_admin_expense": 18245, "shares_outstanding": 18595.651, "tax_provision": -10481, "tax_rate": 15.94, "total_operating_expense": 34462 } }, { "balance_sheet": { "accounts_payable": 42296, "accounts_payable_accrued_expense": 42296, "accounts_receivable": 16120, "accumulated_depreciation": -66760, "accumulated_other_comprehensive_income": -406, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6643, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 38016, "cash_equivalents_marketable_securities": 90943, "common_stock": 50779, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 6643, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.871, "equity_to_asset": 0.202, "finished_goods": 0, "good_will": 0, "gross_ppe": 112096, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4061, "investments_and_advances": 100887, "land_and_improvements": 17952, "loans_receivable": 0, "long_term_capital_lease_obligation": 8382, "long_term_debt": 98667, "long_term_debt_and_capital_lease_obligation": 107049, "machinery_furniture_equipment": 75291, "marke_table_securities": 52927, "minority_interest": 0, "net_ppe": 45336, "non_current_deferred_income_tax": 28170, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 11264, "other_current_liabilities": 41224, "other_current_payables": 0, "other_current_receivables": 21325, "other_equity": 0, "other_gross_ppe": 18853, "other_inventories": 4061, "other_long_term_assets": 33952, "other_long_term_liabilities": 17938, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 14966, "short_term_capital_lease_obligation": 1460, "short_term_debt": 13769, "short_term_debt_and_capital_lease_obligation": 15229, "total_assets": 323888, "total_current_assets": 143713, "total_current_liabilities": 105392, "total_equity": 65339, "total_liabilities": 258549, "total_non_current_assets": 180175, "total_non_current_liabilities_net_minority_interest": 153157, "total_receivables": 37445, "total_stockholders_equity": 65339, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 50224, "cash_flow_capital_expenditure": -7309, "cash_flow_deferred_tax": -215, "cash_flow_depreciation_depletion_amortization": 11056, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -4289, "cash_flow_from_operations": 80674, "cash_flow_from_others": -97, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -86820, "cash_from_other_investing_activities": -909, "change_in_inventory": -127, "change_in_other_working_capital": 1409, "change_in_payables_and_accrued_expense": -4062, "change_in_prepaid_assets": 0, "change_in_receivables": 8470, "change_in_working_capital": 5690, "debt_issuance": 16091, "debt_payments": -13592, "dividends": -14081, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 39789, "issuance_of_stock": 880, "net_change_in_cash": -10435, "net_income_from_continuing_operations": 57411, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 2499, "net_issuance_of_preferred": 0, "other_financing": -3760, "purchase_of_business": -1524, "purchase_of_investment": -114938, "purchase_of_ppe": -7309, "repurchase_of_stock": -72358, "sale_of_business": 0, "sale_of_investment": 120391, "sale_of_ppe": 0, "stock_based_compensation": 6829, "total_free_cash_flow": 73365 }, "date": "2020-09", "filing_date": "2022-10-28", "income_statement": { "cost_of_goods_sold": 169559, "depreciation_depletion_amortization": 11056, "ebit": 69964, "ebitda": 81020, "ebitda_margin": 29.5139, "eps_basic": 3.31, "eps_diluated": 3.28, "gross_margin": 38.23, "gross_profit": 104956, "interest_expense": -2873, "interest_income": 3763, "is_preferred_dividends": 0, "net_income": 57411, "net_income_continuing_operations": 57411, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 57411, "net_interest_income": 890, "net_margin": 20.9136, "operating_income": 66288, "operating_margin": 24.1473, "other_income_expense": -87, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 67091, "research_development": 18752, "revenue": 274515, "selling_general_admin_expense": 19916, "shares_outstanding": 17528.214, "tax_provision": -9680, "tax_rate": 14.43, "total_operating_expense": 38668 } }, { "balance_sheet": { "accounts_payable": 54763, "accounts_payable_accrued_expense": 54763, "accounts_receivable": 26278, "accumulated_depreciation": -70283, "accumulated_other_comprehensive_income": 163, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7612, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 34940, "cash_equivalents_marketable_securities": 62639, "common_stock": 57365, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7612, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 2.164, "equity_to_asset": 0.18, "finished_goods": 0, "good_will": 0, "gross_ppe": 119810, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6580, "investments_and_advances": 127877, "land_and_improvements": 20041, "loans_receivable": 0, "long_term_capital_lease_obligation": 10275, "long_term_debt": 109106, "long_term_debt_and_capital_lease_obligation": 119381, "machinery_furniture_equipment": 78659, "marke_table_securities": 27699, "minority_interest": 0, "net_ppe": 49527, "non_current_deferred_income_tax": 24689, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14111, "other_current_liabilities": 45965, "other_current_payables": 0, "other_current_receivables": 25228, "other_equity": 0, "other_gross_ppe": 21110, "other_inventories": 6580, "other_long_term_assets": 38762, "other_long_term_liabilities": 18361, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 5562, "short_term_capital_lease_obligation": 1528, "short_term_debt": 15613, "short_term_debt_and_capital_lease_obligation": 17141, "total_assets": 351002, "total_current_assets": 134836, "total_current_liabilities": 125481, "total_equity": 63090, "total_liabilities": 287912, "total_non_current_assets": 216166, "total_non_current_liabilities_net_minority_interest": 162431, "total_receivables": 51506, "total_stockholders_equity": 63090, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 39789, "cash_flow_capital_expenditure": -11085, "cash_flow_deferred_tax": -4774, "cash_flow_depreciation_depletion_amortization": 11284, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -14545, "cash_flow_from_operations": 104038, "cash_flow_from_others": -147, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -93353, "cash_from_other_investing_activities": -352, "change_in_inventory": -2642, "change_in_other_working_capital": -567, "change_in_payables_and_accrued_expense": 12326, "change_in_prepaid_assets": 0, "change_in_receivables": -14028, "change_in_working_capital": -4911, "debt_issuance": 21415, "debt_payments": -8750, "dividends": -14467, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 35929, "issuance_of_stock": 1105, "net_change_in_cash": -3860, "net_income_from_continuing_operations": 94680, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 12665, "net_issuance_of_preferred": 0, "other_financing": -6685, "purchase_of_business": -33, "purchase_of_investment": -109558, "purchase_of_ppe": -11085, "repurchase_of_stock": -85971, "sale_of_business": 0, "sale_of_investment": 106483, "sale_of_ppe": 0, "stock_based_compensation": 7906, "total_free_cash_flow": 92953 }, "date": "2021-09", "filing_date": "2023-11-03", "income_statement": { "cost_of_goods_sold": 212981, "depreciation_depletion_amortization": 11284, "ebit": 111852, "ebitda": 123136, "ebitda_margin": 33.6605, "eps_basic": 5.67, "eps_diluated": 5.61, "gross_margin": 41.78, "gross_profit": 152836, "interest_expense": -2645, "interest_income": 2843, "is_preferred_dividends": 0, "net_income": 94680, "net_income_continuing_operations": 94680, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 94680, "net_interest_income": 198, "net_margin": 25.8818, "operating_income": 108949, "operating_margin": 29.7824, "other_income_expense": 60, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 109207, "research_development": 21914, "revenue": 365817, "selling_general_admin_expense": 21973, "shares_outstanding": 16864.919, "tax_provision": -14527, "tax_rate": 13.3, "total_operating_expense": 43887 } }, { "balance_sheet": { "accounts_payable": 64115, "accounts_payable_accrued_expense": 70667, "accounts_receivable": 28184, "accumulated_depreciation": -72340, "accumulated_other_comprehensive_income": -11109, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7912, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 23646, "cash_equivalents_marketable_securities": 48304, "common_stock": 64849, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7912, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 2.614, "equity_to_asset": 0.144, "finished_goods": 0, "good_will": 0, "gross_ppe": 114457, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4946, "investments_and_advances": 120805, "land_and_improvements": 22126, "loans_receivable": 0, "long_term_capital_lease_obligation": 10748, "long_term_debt": 98959, "long_term_debt_and_capital_lease_obligation": 109707, "machinery_furniture_equipment": 81060, "marke_table_securities": 24658, "minority_interest": 0, "net_ppe": 42117, "non_current_deferred_income_tax": 16657, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 21223, "other_current_liabilities": 52630, "other_current_payables": 0, "other_current_receivables": 32748, "other_equity": 0, "other_gross_ppe": 11271, "other_inventories": 4946, "other_long_term_assets": 54428, "other_long_term_liabilities": 21737, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -3068, "short_term_capital_lease_obligation": 1663, "short_term_debt": 21110, "short_term_debt_and_capital_lease_obligation": 22773, "total_assets": 352755, "total_current_assets": 135405, "total_current_liabilities": 153982, "total_equity": 50672, "total_liabilities": 302083, "total_non_current_assets": 217350, "total_non_current_liabilities_net_minority_interest": 148101, "total_receivables": 60932, "total_stockholders_equity": 50672, "total_tax_payable": 6552, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 35929, "cash_flow_capital_expenditure": -10708, "cash_flow_deferred_tax": 895, "cash_flow_depreciation_depletion_amortization": 11104, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -22354, "cash_flow_from_operations": 122151, "cash_flow_from_others": 111, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -110749, "cash_from_other_investing_activities": -1780, "change_in_inventory": 1484, "change_in_other_working_capital": -389, "change_in_payables_and_accrued_expense": 9448, "change_in_prepaid_assets": 0, "change_in_receivables": -9343, "change_in_working_capital": 1200, "debt_issuance": 9420, "debt_payments": -9543, "dividends": -14841, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 24977, "issuance_of_stock": 0, "net_change_in_cash": -10952, "net_income_from_continuing_operations": 99803, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -123, "net_issuance_of_preferred": 0, "other_financing": -6383, "purchase_of_business": -306, "purchase_of_investment": -76923, "purchase_of_ppe": -10708, "repurchase_of_stock": -89402, "sale_of_business": 0, "sale_of_investment": 67363, "sale_of_ppe": 0, "stock_based_compensation": 9038, "total_free_cash_flow": 111443 }, "date": "2022-09", "filing_date": "2024-11-01", "income_statement": { "cost_of_goods_sold": 223546, "depreciation_depletion_amortization": 11104, "ebit": 119437, "ebitda": 130541, "ebitda_margin": 33.1047, "eps_basic": 6.15, "eps_diluated": 6.11, "gross_margin": 43.31, "gross_profit": 170782, "interest_expense": -2931, "interest_income": 2825, "is_preferred_dividends": 0, "net_income": 99803, "net_income_continuing_operations": 99803, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 99803, "net_interest_income": -106, "net_margin": 25.3096, "operating_income": 119437, "operating_margin": 30.2887, "other_income_expense": -228, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 119103, "research_development": 26251, "revenue": 394328, "selling_general_admin_expense": 25094, "shares_outstanding": 16325.819, "tax_provision": -19300, "tax_rate": 16.2, "total_operating_expense": 51345 } }, { "balance_sheet": { "accounts_payable": 62611, "accounts_payable_accrued_expense": 71430, "accounts_receivable": 29508, "accumulated_depreciation": -70884, "accumulated_other_comprehensive_income": -11452, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8061, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 29965, "cash_equivalents_marketable_securities": 61555, "common_stock": 73812, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8061, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.788, "equity_to_asset": 0.176, "finished_goods": 0, "good_will": 0, "gross_ppe": 114599, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6331, "investments_and_advances": 100544, "land_and_improvements": 23446, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 95281, "long_term_debt_and_capital_lease_obligation": 95281, "machinery_furniture_equipment": 78314, "marke_table_securities": 31590, "minority_interest": 0, "net_ppe": 43715, "non_current_deferred_income_tax": 15457, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14695, "other_current_liabilities": 50010, "other_current_payables": 0, "other_current_receivables": 31477, "other_equity": 0, "other_gross_ppe": 12839, "other_inventories": 6331, "other_long_term_assets": 64758, "other_long_term_liabilities": 34391, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -214, "short_term_capital_lease_obligation": 0, "short_term_debt": 15807, "short_term_debt_and_capital_lease_obligation": 15807, "total_assets": 352583, "total_current_assets": 143566, "total_current_liabilities": 145308, "total_equity": 62146, "total_liabilities": 290437, "total_non_current_assets": 209017, "total_non_current_liabilities_net_minority_interest": 145129, "total_receivables": 60985, "total_stockholders_equity": 62146, "total_tax_payable": 8819, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 24977, "cash_flow_capital_expenditure": -10959, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 11519, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 3705, "cash_flow_from_operations": 110543, "cash_flow_from_others": -2227, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -108488, "cash_from_other_investing_activities": -1337, "change_in_inventory": -1618, "change_in_other_working_capital": -2653, "change_in_payables_and_accrued_expense": -1889, "change_in_prepaid_assets": 0, "change_in_receivables": -417, "change_in_working_capital": -6577, "debt_issuance": 5228, "debt_payments": -15129, "dividends": -15025, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 30737, "issuance_of_stock": 0, "net_change_in_cash": 5760, "net_income_from_continuing_operations": 96995, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -9901, "net_issuance_of_preferred": 0, "other_financing": -6012, "purchase_of_business": 0, "purchase_of_investment": -29513, "purchase_of_ppe": -10959, "repurchase_of_stock": -77550, "sale_of_business": 0, "sale_of_investment": 45514, "sale_of_ppe": 0, "stock_based_compensation": 10833, "total_free_cash_flow": 99584 }, "date": "2023-09", "filing_date": "2025-10-31", "income_statement": { "cost_of_goods_sold": 214137, "depreciation_depletion_amortization": 11519, "ebit": 114301, "ebitda": 125820, "ebitda_margin": 32.8267, "eps_basic": 6.16, "eps_diluated": 6.13, "gross_margin": 44.13, "gross_profit": 169148, "interest_expense": -3933, "interest_income": 3750, "is_preferred_dividends": 0, "net_income": 96995, "net_income_continuing_operations": 96995, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 96995, "net_interest_income": -183, "net_margin": 25.3062, "operating_income": 114301, "operating_margin": 29.8214, "other_income_expense": -382, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 113736, "research_development": 29915, "revenue": 383285, "selling_general_admin_expense": 24932, "shares_outstanding": 15812.547, "tax_provision": -16741, "tax_rate": 14.72, "total_operating_expense": 54847 } }, { "balance_sheet": { "accounts_payable": 68960, "accounts_payable_accrued_expense": 103240, "accounts_receivable": 33410, "accumulated_depreciation": -73448, "accumulated_other_comprehensive_income": -7172, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8249, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 29943, "cash_equivalents_marketable_securities": 65171, "common_stock": 83276, "construction_in_progress": 0, "current_accrued_expenses": 7679, "current_deferred_revenue": 8249, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.872, "equity_to_asset": 0.156, "finished_goods": 0, "good_will": 0, "gross_ppe": 119128, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 7286, "investments_and_advances": 91479, "land_and_improvements": 24690, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 85750, "long_term_debt_and_capital_lease_obligation": 85750, "machinery_furniture_equipment": 80205, "marke_table_securities": 35228, "minority_interest": 0, "net_ppe": 45680, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14287, "other_current_liabilities": 44024, "other_current_payables": 0, "other_current_receivables": 32833, "other_equity": 0, "other_gross_ppe": 14233, "other_inventories": 7286, "other_long_term_assets": 74834, "other_long_term_liabilities": 45888, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -19154, "short_term_capital_lease_obligation": 0, "short_term_debt": 20879, "short_term_debt_and_capital_lease_obligation": 20879, "total_assets": 364980, "total_current_assets": 152987, "total_current_liabilities": 176392, "total_equity": 56950, "total_liabilities": 308030, "total_non_current_assets": 211993, "total_non_current_liabilities_net_minority_interest": 131638, "total_receivables": 66243, "total_stockholders_equity": 56950, "total_tax_payable": 26601, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 30737, "cash_flow_capital_expenditure": -9447, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 11445, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 2935, "cash_flow_from_operations": 118254, "cash_flow_from_others": -2266, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -121983, "cash_from_other_investing_activities": -1308, "change_in_inventory": -1046, "change_in_other_working_capital": 3821, "change_in_payables_and_accrued_expense": 6020, "change_in_prepaid_assets": 0, "change_in_receivables": -5144, "change_in_working_capital": 3651, "debt_issuance": 3960, "debt_payments": -9958, "dividends": -15234, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 29943, "issuance_of_stock": 0, "net_change_in_cash": -794, "net_income_from_continuing_operations": 93736, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -5998, "net_issuance_of_preferred": 0, "other_financing": -5802, "purchase_of_business": 0, "purchase_of_investment": -48656, "purchase_of_ppe": -9447, "repurchase_of_stock": -94949, "sale_of_business": 0, "sale_of_investment": 62346, "sale_of_ppe": 0, "stock_based_compensation": 11688, "total_free_cash_flow": 108807 }, "date": "2024-09", "filing_date": "2025-10-31", "income_statement": { "cost_of_goods_sold": 210352, "depreciation_depletion_amortization": 11445, "ebit": 123216, "ebitda": 134661, "ebitda_margin": 34.4371, "eps_basic": 6.11, "eps_diluated": 6.08, "gross_margin": 46.21, "gross_profit": 180683, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 93736, "net_income_continuing_operations": 93736, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 93736, "net_interest_income": 0, "net_margin": 23.9713, "operating_income": 123216, "operating_margin": 31.5102, "other_income_expense": 269, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 123485, "research_development": 31370, "revenue": 391035, "selling_general_admin_expense": 26097, "shares_outstanding": 15408.095, "tax_provision": -29749, "tax_rate": 24.09, "total_operating_expense": 57467 } }, { "balance_sheet": { "accounts_payable": 69860, "accounts_payable_accrued_expense": 91795, "accounts_receivable": 39777, "accumulated_depreciation": -76014, "accumulated_other_comprehensive_income": -5571, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9055, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 35934, "cash_equivalents_marketable_securities": 54697, "common_stock": 93568, "construction_in_progress": 0, "current_accrued_expenses": 8919, "current_deferred_revenue": 9055, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.338, "equity_to_asset": 0.205, "finished_goods": 0, "good_will": 0, "gross_ppe": 125848, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5718, "investments_and_advances": 77723, "land_and_improvements": 27337, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 78328, "long_term_debt_and_capital_lease_obligation": 78328, "machinery_furniture_equipment": 83420, "marke_table_securities": 18763, "minority_interest": 0, "net_ppe": 49834, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14585, "other_current_liabilities": 44452, "other_current_payables": 0, "other_current_receivables": 33180, "other_equity": 0, "other_gross_ppe": 15091, "other_inventories": 5718, "other_long_term_assets": 83727, "other_long_term_liabilities": 41549, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -14264, "short_term_capital_lease_obligation": 0, "short_term_debt": 20329, "short_term_debt_and_capital_lease_obligation": 20329, "total_assets": 359241, "total_current_assets": 147957, "total_current_liabilities": 165631, "total_equity": 73733, "total_liabilities": 285508, "total_non_current_assets": 211284, "total_non_current_liabilities_net_minority_interest": 119877, "total_receivables": 72957, "total_stockholders_equity": 73733, "total_tax_payable": 13016, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 29943, "cash_flow_capital_expenditure": -12715, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 11698, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 15195, "cash_flow_from_operations": 111482, "cash_flow_from_others": -89, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -120686, "cash_from_other_investing_activities": -1480, "change_in_inventory": 1400, "change_in_other_working_capital": -20273, "change_in_payables_and_accrued_expense": 902, "change_in_prepaid_assets": 0, "change_in_receivables": -7029, "change_in_working_capital": -25000, "debt_issuance": 4481, "debt_payments": -12964, "dividends": -15421, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 35934, "issuance_of_stock": 0, "net_change_in_cash": 5991, "net_income_from_continuing_operations": 112010, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -8483, "net_issuance_of_preferred": 0, "other_financing": -6071, "purchase_of_business": 0, "purchase_of_investment": -24407, "purchase_of_ppe": -12715, "repurchase_of_stock": -90711, "sale_of_business": 0, "sale_of_investment": 53797, "sale_of_ppe": 0, "stock_based_compensation": 12863, "total_free_cash_flow": 98767 }, "date": "2025-09", "filing_date": "2025-10-31", "income_statement": { "cost_of_goods_sold": 220960, "depreciation_depletion_amortization": 11698, "ebit": 133050, "ebitda": 144748, "ebitda_margin": 34.7817, "eps_basic": 7.49, "eps_diluated": 7.46, "gross_margin": 46.91, "gross_profit": 195201, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 112010, "net_income_continuing_operations": 112010, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 112010, "net_interest_income": 0, "net_margin": 26.9151, "operating_income": 133050, "operating_margin": 31.9708, "other_income_expense": -321, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 132729, "research_development": 34550, "revenue": 416161, "selling_general_admin_expense": 27601, "shares_outstanding": 15004.697, "tax_provision": -20719, "tax_rate": 15.61, "total_operating_expense": 62151 } } ], "basic_information": { "company": "Apple Inc", "company_id": "GF000003JX", "currency": "USD", "exchange": "NAS", "industry_type": "Normal", "stockid": "US01WD", "symbol": "AAPL" }, "quarterly": [ { "balance_sheet": { "accounts_payable": 791, "accounts_payable_accrued_expense": 1346, "accounts_receivable": 1496, "accumulated_depreciation": -750, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1552, "cash_equivalents_marketable_securities": 1745, "common_stock": 439, "construction_in_progress": 0, "current_accrued_expenses": 555, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.552, "equity_to_asset": 0.384, "finished_goods": 406, "good_will": 0, "gross_ppe": 1348, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 662, "investments_and_advances": 0, "land_and_improvements": 480, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 949, "long_term_debt_and_capital_lease_obligation": 949, "machinery_furniture_equipment": 680, "marke_table_securities": 193, "minority_interest": 0, "net_ppe": 598, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 354, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 612, "other_current_liabilities": 471, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -15, "other_gross_ppe": 188, "other_inventories": 0, "other_long_term_assets": 251, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 213, "retained_earnings": 1634, "short_term_capital_lease_obligation": 0, "short_term_debt": 186, "short_term_debt_and_capital_lease_obligation": 186, "total_assets": 5364, "total_current_assets": 4515, "total_current_liabilities": 2003, "total_equity": 2058, "total_liabilities": 3306, "total_non_current_assets": 849, "total_non_current_liabilities_net_minority_interest": 1303, "total_receivables": 1496, "total_stockholders_equity": 2058, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 43 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1359, "cash_flow_capital_expenditure": -12, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 6, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -116, "cash_flow_from_operations": 296, "cash_flow_from_others": -464, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 13, "cash_from_other_investing_activities": -104, "change_in_inventory": 399, "change_in_other_working_capital": 539, "change_in_payables_and_accrued_expense": -5, "change_in_prepaid_assets": 0, "change_in_receivables": -204, "change_in_working_capital": 729, "debt_issuance": 0, "debt_payments": -1, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1552, "issuance_of_stock": 14, "net_change_in_cash": 193, "net_income_from_continuing_operations": 25, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -1, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": 0, "purchase_of_ppe": -12, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 0, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": 284 }, "date": "1996-09", "filing_date": "1998-12-23", "income_statement": { "cost_of_goods_sold": 1810, "depreciation_depletion_amortization": 6, "ebit": -25, "ebitda": -19, "ebitda_margin": -0.8186, "eps_basic": 0.002, "eps_diluated": 0.002, "gross_margin": 22.02, "gross_profit": 511, "interest_expense": -82, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 25, "net_income_continuing_operations": 25, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 25, "net_interest_income": -82, "net_margin": 1.0771, "operating_income": 6, "operating_margin": 0.2585, "other_income_expense": 116, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 40, "research_development": 146, "revenue": 2321, "selling_general_admin_expense": 359, "shares_outstanding": 13949.264, "tax_provision": -15, "tax_rate": 37.5, "total_operating_expense": 505 } }, { "balance_sheet": { "accounts_payable": 820, "accounts_payable_accrued_expense": 1445, "accounts_receivable": 1492, "accumulated_depreciation": -734, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1174, "cash_equivalents_marketable_securities": 1807, "common_stock": 442, "construction_in_progress": 0, "current_accrued_expenses": 625, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.582, "equity_to_asset": 0.368, "finished_goods": 288, "good_will": 0, "gross_ppe": 1327, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 488, "investments_and_advances": 0, "land_and_improvements": 484, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 950, "long_term_debt_and_capital_lease_obligation": 950, "machinery_furniture_equipment": 665, "marke_table_securities": 633, "minority_interest": 0, "net_ppe": 593, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 336, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 632, "other_current_liabilities": 419, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -14, "other_gross_ppe": 178, "other_inventories": 0, "other_long_term_assets": 260, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 176, "retained_earnings": 1514, "short_term_capital_lease_obligation": 0, "short_term_debt": 180, "short_term_debt_and_capital_lease_obligation": 180, "total_assets": 5272, "total_current_assets": 4419, "total_current_liabilities": 2044, "total_equity": 1942, "total_liabilities": 3330, "total_non_current_assets": 853, "total_non_current_liabilities_net_minority_interest": 1286, "total_receivables": 1492, "total_stockholders_equity": 1942, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 24 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1552, "cash_flow_capital_expenditure": -20, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 25, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -468, "cash_flow_from_operations": 92, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -2, "cash_from_other_investing_activities": -10, "change_in_inventory": 174, "change_in_other_working_capital": -8, "change_in_payables_and_accrued_expense": 17, "change_in_prepaid_assets": 0, "change_in_receivables": 4, "change_in_working_capital": 187, "debt_issuance": 1, "debt_payments": -6, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1174, "issuance_of_stock": 3, "net_change_in_cash": -378, "net_income_from_continuing_operations": -120, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -5, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -542, "purchase_of_ppe": -20, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 102, "sale_of_ppe": 2, "stock_based_compensation": 0, "total_free_cash_flow": 72 }, "date": "1996-12", "filing_date": "1998-02-09", "income_statement": { "cost_of_goods_sold": 1732, "depreciation_depletion_amortization": 25, "ebit": -124, "ebitda": -99, "ebitda_margin": -4.6501, "eps_basic": -0.009, "eps_diluated": -0.009, "gross_margin": 18.65, "gross_profit": 397, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": -120, "net_income_continuing_operations": -120, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -120, "net_interest_income": 4, "net_margin": -5.6364, "operating_income": -124, "operating_margin": -5.8243, "other_income_expense": 0, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": -120, "research_development": 149, "revenue": 2129, "selling_general_admin_expense": 372, "shares_outstanding": 13947.584, "tax_provision": 0, "tax_rate": 0, "total_operating_expense": 521 } }, { "balance_sheet": { "accounts_payable": 840, "accounts_payable_accrued_expense": 1487, "accounts_receivable": 1149, "accumulated_depreciation": -739, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1273, "cash_equivalents_marketable_securities": 1459, "common_stock": 472, "construction_in_progress": 0, "current_accrued_expenses": 647, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.874, "equity_to_asset": 0.277, "finished_goods": 270, "good_will": 0, "gross_ppe": 1295, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 509, "investments_and_advances": 0, "land_and_improvements": 461, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 952, "long_term_debt_and_capital_lease_obligation": 952, "machinery_furniture_equipment": 653, "marke_table_securities": 186, "minority_interest": 0, "net_ppe": 556, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 282, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 525, "other_current_liabilities": 391, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -36, "other_gross_ppe": 181, "other_inventories": 0, "other_long_term_assets": 289, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 220, "retained_earnings": 806, "short_term_capital_lease_obligation": 0, "short_term_debt": 133, "short_term_debt_and_capital_lease_obligation": 133, "total_assets": 4487, "total_current_assets": 3642, "total_current_liabilities": 2011, "total_equity": 1242, "total_liabilities": 3245, "total_non_current_assets": 845, "total_non_current_liabilities_net_minority_interest": 1234, "total_receivables": 1149, "total_stockholders_equity": 1242, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 19 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1174, "cash_flow_capital_expenditure": -16, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 30, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 32, "cash_flow_from_operations": 109, "cash_flow_from_others": 361, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -42, "cash_from_other_investing_activities": -398, "change_in_inventory": -21, "change_in_other_working_capital": -66, "change_in_payables_and_accrued_expense": 161, "change_in_prepaid_assets": 0, "change_in_receivables": 352, "change_in_working_capital": 426, "debt_issuance": 0, "debt_payments": -47, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1273, "issuance_of_stock": 5, "net_change_in_cash": 99, "net_income_from_continuing_operations": -708, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -47, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -129, "purchase_of_ppe": -16, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 576, "sale_of_ppe": -1, "stock_based_compensation": 0, "total_free_cash_flow": 93 }, "date": "1997-03", "filing_date": "1998-05-11", "income_statement": { "cost_of_goods_sold": 1298, "depreciation_depletion_amortization": 30, "ebit": -561, "ebitda": -531, "ebitda_margin": -33.1668, "eps_basic": -0.05, "eps_diluated": -0.05, "gross_margin": 18.93, "gross_profit": 303, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": -708, "net_income_continuing_operations": -708, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -708, "net_interest_income": 8, "net_margin": -44.2224, "operating_income": -561, "operating_margin": -35.0406, "other_income_expense": -155, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": -708, "research_development": 516, "revenue": 1601, "selling_general_admin_expense": 348, "shares_outstanding": 14068.208, "tax_provision": 0, "tax_rate": 0, "total_operating_expense": 864 } }, { "balance_sheet": { "accounts_payable": 812, "accounts_payable_accrued_expense": 1387, "accounts_receivable": 1207, "accumulated_depreciation": -746, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1018, "cash_equivalents_marketable_securities": 1230, "common_stock": 476, "construction_in_progress": 0, "current_accrued_expenses": 575, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.901, "equity_to_asset": 0.276, "finished_goods": 336, "good_will": 0, "gross_ppe": 1286, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 534, "investments_and_advances": 0, "land_and_improvements": 460, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 951, "long_term_debt_and_capital_lease_obligation": 951, "machinery_furniture_equipment": 646, "marke_table_securities": 212, "minority_interest": 0, "net_ppe": 540, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 284, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 522, "other_current_liabilities": 396, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -30, "other_gross_ppe": 180, "other_inventories": 0, "other_long_term_assets": 308, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 175, "retained_earnings": 750, "short_term_capital_lease_obligation": 0, "short_term_debt": 127, "short_term_debt_and_capital_lease_obligation": 127, "total_assets": 4341, "total_current_assets": 3493, "total_current_liabilities": 1910, "total_equity": 1196, "total_liabilities": 3145, "total_non_current_assets": 848, "total_non_current_liabilities_net_minority_interest": 1235, "total_receivables": 1207, "total_stockholders_equity": 1196, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 23 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1273, "cash_flow_capital_expenditure": -6, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 22, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -46, "cash_flow_from_operations": -206, "cash_flow_from_others": -9, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -3, "cash_from_other_investing_activities": -25, "change_in_inventory": -25, "change_in_other_working_capital": -4, "change_in_payables_and_accrued_expense": -75, "change_in_prepaid_assets": 0, "change_in_receivables": -59, "change_in_working_capital": -163, "debt_issuance": 0, "debt_payments": -7, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1018, "issuance_of_stock": 4, "net_change_in_cash": -255, "net_income_from_continuing_operations": -56, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -7, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -110, "purchase_of_ppe": -6, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 84, "sale_of_ppe": 11, "stock_based_compensation": 0, "total_free_cash_flow": -212 }, "date": "1997-06", "filing_date": "1998-08-10", "income_statement": { "cost_of_goods_sold": 1389, "depreciation_depletion_amortization": 22, "ebit": -60, "ebitda": -38, "ebitda_margin": -2.1877, "eps_basic": -0.004, "eps_diluated": -0.004, "gross_margin": 20.03, "gross_profit": 348, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": -56, "net_income_continuing_operations": -56, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -56, "net_interest_income": 4, "net_margin": -3.2239, "operating_income": -60, "operating_margin": -3.4542, "other_income_expense": 0, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": -56, "research_development": 101, "revenue": 1737, "selling_general_admin_expense": 307, "shares_outstanding": 14168, "tax_provision": 0, "tax_rate": 0, "total_operating_expense": 408 } }, { "balance_sheet": { "accounts_payable": 685, "accounts_payable_accrued_expense": 1271, "accounts_receivable": 1035, "accumulated_depreciation": -709, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1230, "cash_equivalents_marketable_securities": 1459, "common_stock": 498, "construction_in_progress": 0, "current_accrued_expenses": 586, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.813, "equity_to_asset": 0.283, "finished_goods": 281, "good_will": 0, "gross_ppe": 1195, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 437, "investments_and_advances": 0, "land_and_improvements": 453, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 951, "long_term_debt_and_capital_lease_obligation": 951, "machinery_furniture_equipment": 570, "marke_table_securities": 229, "minority_interest": 0, "net_ppe": 486, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 264, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 493, "other_current_liabilities": 522, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -37, "other_gross_ppe": 172, "other_inventories": 0, "other_long_term_assets": 323, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 141, "retained_earnings": 589, "short_term_capital_lease_obligation": 0, "short_term_debt": 25, "short_term_debt_and_capital_lease_obligation": 25, "total_assets": 4233, "total_current_assets": 3424, "total_current_liabilities": 1818, "total_equity": 1200, "total_liabilities": 3033, "total_non_current_assets": 809, "total_non_current_liabilities_net_minority_interest": 1215, "total_receivables": 1035, "total_stockholders_equity": 1200, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 15 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1018, "cash_flow_capital_expenditure": -395, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 41, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -17, "cash_flow_from_operations": 159, "cash_flow_from_others": 10, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 70, "cash_from_other_investing_activities": -24, "change_in_inventory": 97, "change_in_other_working_capital": 101, "change_in_payables_and_accrued_expense": -101, "change_in_prepaid_assets": 0, "change_in_receivables": 172, "change_in_working_capital": 269, "debt_issuance": 0, "debt_payments": -102, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1230, "issuance_of_stock": 22, "net_change_in_cash": 212, "net_income_from_continuing_operations": -161, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -102, "net_issuance_of_preferred": 0, "other_financing": 150, "purchase_of_business": 0, "purchase_of_investment": -218, "purchase_of_ppe": -11, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 201, "sale_of_ppe": 35, "stock_based_compensation": 0, "total_free_cash_flow": -236 }, "date": "1997-09", "filing_date": "1999-12-22", "income_statement": { "cost_of_goods_sold": 1294, "depreciation_depletion_amortization": 41, "ebit": -229, "ebitda": -188, "ebitda_margin": -11.6481, "eps_basic": -0.011, "eps_diluated": -0.011, "gross_margin": 19.83, "gross_profit": 320, "interest_expense": -5, "interest_income": 0, "is_preferred_dividends": 0, "net_income": -161, "net_income_continuing_operations": -161, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -161, "net_interest_income": -5, "net_margin": -9.9752, "operating_income": -33, "operating_margin": -2.0446, "other_income_expense": -123, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": -161, "research_development": 94, "revenue": 1614, "selling_general_admin_expense": 259, "shares_outstanding": 14291.984, "tax_provision": 0, "tax_rate": 0, "total_operating_expense": 353 } }, { "balance_sheet": { "accounts_payable": 655, "accounts_payable_accrued_expense": 1186, "accounts_receivable": 902, "accumulated_depreciation": -640, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1193, "cash_equivalents_marketable_securities": 1627, "common_stock": 499, "construction_in_progress": 0, "current_accrued_expenses": 531, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.785, "equity_to_asset": 0.302, "finished_goods": 300, "good_will": 0, "gross_ppe": 1069, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 404, "investments_and_advances": 0, "land_and_improvements": 402, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 952, "long_term_debt_and_capital_lease_obligation": 952, "machinery_furniture_equipment": 516, "marke_table_securities": 434, "minority_interest": 0, "net_ppe": 429, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 261, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 440, "other_current_liabilities": 459, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -41, "other_gross_ppe": 151, "other_inventories": 0, "other_long_term_assets": 324, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 99, "retained_earnings": 636, "short_term_capital_lease_obligation": 0, "short_term_debt": 24, "short_term_debt_and_capital_lease_obligation": 24, "total_assets": 4126, "total_current_assets": 3373, "total_current_liabilities": 1669, "total_equity": 1244, "total_liabilities": 2882, "total_non_current_assets": 753, "total_non_current_liabilities_net_minority_interest": 1213, "total_receivables": 902, "total_stockholders_equity": 1244, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 5 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1230, "cash_flow_capital_expenditure": -7, "cash_flow_deferred_tax": 3, "cash_flow_depreciation_depletion_amortization": 28, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -170, "cash_flow_from_operations": 132, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 1, "cash_from_other_investing_activities": 0, "change_in_inventory": 33, "change_in_other_working_capital": -50, "change_in_payables_and_accrued_expense": -62, "change_in_prepaid_assets": 0, "change_in_receivables": 133, "change_in_working_capital": 54, "debt_issuance": 1, "debt_payments": -1, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1193, "issuance_of_stock": 1, "net_change_in_cash": -37, "net_income_from_continuing_operations": 47, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -399, "purchase_of_ppe": -7, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 194, "sale_of_ppe": 42, "stock_based_compensation": 0, "total_free_cash_flow": 125 }, "date": "1997-12", "filing_date": "1999-02-08", "income_statement": { "cost_of_goods_sold": 1225, "depreciation_depletion_amortization": 28, "ebit": 63, "ebitda": 91, "ebitda_margin": 5.7668, "eps_basic": 0.003, "eps_diluated": 0.003, "gross_margin": 22.37, "gross_profit": 353, "interest_expense": -16, "interest_income": 22, "is_preferred_dividends": 0, "net_income": 47, "net_income_continuing_operations": 47, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 47, "net_interest_income": 6, "net_margin": 2.9785, "operating_income": 40, "operating_margin": 2.5349, "other_income_expense": 1, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 47, "research_development": 79, "revenue": 1578, "selling_general_admin_expense": 234, "shares_outstanding": 15661.968, "tax_provision": 0, "tax_rate": 0, "total_operating_expense": 313 } }, { "balance_sheet": { "accounts_payable": 523, "accounts_payable_accrued_expense": 996, "accounts_receivable": 807, "accumulated_depreciation": -616, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1285, "cash_equivalents_marketable_securities": 1823, "common_stock": 590, "construction_in_progress": 0, "current_accrued_expenses": 473, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.703, "equity_to_asset": 0.35, "finished_goods": 164, "good_will": 0, "gross_ppe": 1031, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 257, "investments_and_advances": 0, "land_and_improvements": 402, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 953, "long_term_debt_and_capital_lease_obligation": 953, "machinery_furniture_equipment": 493, "marke_table_securities": 538, "minority_interest": 0, "net_ppe": 415, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 238, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 326, "other_current_liabilities": 365, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -43, "other_gross_ppe": 136, "other_inventories": 0, "other_long_term_assets": 335, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 87, "retained_earnings": 691, "short_term_capital_lease_obligation": 0, "short_term_debt": 23, "short_term_debt_and_capital_lease_obligation": 23, "total_assets": 3963, "total_current_assets": 3213, "total_current_liabilities": 1384, "total_equity": 1388, "total_liabilities": 2575, "total_non_current_assets": 750, "total_non_current_liabilities_net_minority_interest": 1191, "total_receivables": 807, "total_stockholders_equity": 1388, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 6 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1193, "cash_flow_capital_expenditure": -5, "cash_flow_deferred_tax": -2, "cash_flow_depreciation_depletion_amortization": 28, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -74, "cash_flow_from_operations": 155, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 11, "cash_from_other_investing_activities": 32, "change_in_inventory": 147, "change_in_other_working_capital": -60, "change_in_payables_and_accrued_expense": -100, "change_in_prepaid_assets": 0, "change_in_receivables": 87, "change_in_working_capital": 74, "debt_issuance": 1, "debt_payments": -1, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1285, "issuance_of_stock": 11, "net_change_in_cash": 92, "net_income_from_continuing_operations": 55, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -542, "purchase_of_ppe": -5, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 438, "sale_of_ppe": 3, "stock_based_compensation": 0, "total_free_cash_flow": 150 }, "date": "1998-03", "filing_date": "1999-05-11", "income_statement": { "cost_of_goods_sold": 1056, "depreciation_depletion_amortization": 28, "ebit": 51, "ebitda": 79, "ebitda_margin": 5.6228, "eps_basic": 0.004, "eps_diluated": 0.003, "gross_margin": 24.84, "gross_profit": 349, "interest_expense": -16, "interest_income": 23, "is_preferred_dividends": 0, "net_income": 55, "net_income_continuing_operations": 55, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 55, "net_interest_income": 8, "net_margin": 3.9146, "operating_income": 51, "operating_margin": 3.6299, "other_income_expense": 0, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 59, "research_development": 75, "revenue": 1405, "selling_general_admin_expense": 223, "shares_outstanding": 16342.48, "tax_provision": -4, "tax_rate": 6.78, "total_operating_expense": 298 } }, { "balance_sheet": { "accounts_payable": 573, "accounts_payable_accrued_expense": 1008, "accounts_receivable": 915, "accumulated_depreciation": -593, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1203, "cash_equivalents_marketable_securities": 1993, "common_stock": 592, "construction_in_progress": 0, "current_accrued_expenses": 435, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.641, "equity_to_asset": 0.368, "finished_goods": 67, "good_will": 0, "gross_ppe": 958, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 129, "investments_and_advances": 0, "land_and_improvements": 352, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 953, "long_term_debt_and_capital_lease_obligation": 953, "machinery_furniture_equipment": 472, "marke_table_securities": 790, "minority_interest": 0, "net_ppe": 365, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 213, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 338, "other_current_liabilities": 381, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -48, "other_gross_ppe": 134, "other_inventories": 0, "other_long_term_assets": 301, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 54, "retained_earnings": 792, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 4041, "total_current_assets": 3375, "total_current_liabilities": 1389, "total_equity": 1486, "total_liabilities": 2555, "total_non_current_assets": 666, "total_non_current_liabilities_net_minority_interest": 1166, "total_receivables": 915, "total_stockholders_equity": 1486, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 8 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1285, "cash_flow_capital_expenditure": -27, "cash_flow_deferred_tax": 5, "cash_flow_depreciation_depletion_amortization": 32, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -267, "cash_flow_from_operations": 206, "cash_flow_from_others": -33, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -21, "cash_from_other_investing_activities": -32, "change_in_inventory": 128, "change_in_other_working_capital": 31, "change_in_payables_and_accrued_expense": 50, "change_in_prepaid_assets": 0, "change_in_receivables": -108, "change_in_working_capital": 101, "debt_issuance": 0, "debt_payments": -23, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1203, "issuance_of_stock": 2, "net_change_in_cash": -82, "net_income_from_continuing_operations": 101, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -23, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -679, "purchase_of_ppe": -17, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 427, "sale_of_ppe": 34, "stock_based_compensation": 0, "total_free_cash_flow": 179 }, "date": "1998-06", "filing_date": "1999-08-06", "income_statement": { "cost_of_goods_sold": 1042, "depreciation_depletion_amortization": 32, "ebit": 61, "ebitda": 93, "ebitda_margin": 6.6334, "eps_basic": 0.007, "eps_diluated": 0.006, "gross_margin": 25.68, "gross_profit": 360, "interest_expense": -15, "interest_income": 26, "is_preferred_dividends": 0, "net_income": 101, "net_income_continuing_operations": 101, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 101, "net_interest_income": 8, "net_margin": 7.204, "operating_income": 61, "operating_margin": 4.3509, "other_income_expense": 40, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 109, "research_development": 83, "revenue": 1402, "selling_general_admin_expense": 216, "shares_outstanding": 19240.032, "tax_provision": -8, "tax_rate": 7.34, "total_operating_expense": 299 } }, { "balance_sheet": { "accounts_payable": 719, "accounts_payable_accrued_expense": 1056, "accounts_receivable": 955, "accumulated_depreciation": -476, "accumulated_other_comprehensive_income": -39, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1481, "cash_equivalents_marketable_securities": 2300, "common_stock": 633, "construction_in_progress": 0, "current_accrued_expenses": 337, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.581, "equity_to_asset": 0.383, "finished_goods": 41, "good_will": 0, "gross_ppe": 824, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 78, "investments_and_advances": 0, "land_and_improvements": 338, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 954, "long_term_debt_and_capital_lease_obligation": 954, "machinery_furniture_equipment": 357, "marke_table_securities": 819, "minority_interest": 0, "net_ppe": 348, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 173, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 365, "other_current_liabilities": 464, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 129, "other_inventories": 0, "other_long_term_assets": 243, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 32, "retained_earnings": 898, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 4289, "total_current_assets": 3698, "total_current_liabilities": 1520, "total_equity": 1642, "total_liabilities": 2647, "total_non_current_assets": 591, "total_non_current_liabilities_net_minority_interest": 1127, "total_receivables": 955, "total_stockholders_equity": 1642, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 5 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1203, "cash_flow_capital_expenditure": -7, "cash_flow_deferred_tax": -5, "cash_flow_depreciation_depletion_amortization": 23, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -32, "cash_flow_from_operations": 282, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 28, "cash_from_other_investing_activities": 4, "change_in_inventory": 51, "change_in_other_working_capital": 108, "change_in_payables_and_accrued_expense": 39, "change_in_prepaid_assets": 0, "change_in_receivables": -40, "change_in_working_capital": 158, "debt_issuance": 1, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1481, "issuance_of_stock": 27, "net_change_in_cash": 278, "net_income_from_continuing_operations": 106, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 1, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -693, "purchase_of_ppe": -17, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 664, "sale_of_ppe": 10, "stock_based_compensation": 0, "total_free_cash_flow": 275 }, "date": "1998-09", "filing_date": "2000-12-14", "income_statement": { "cost_of_goods_sold": 1139, "depreciation_depletion_amortization": 23, "ebit": 129, "ebitda": 152, "ebitda_margin": 9.7686, "eps_basic": 0.007, "eps_diluated": 0.006, "gross_margin": 26.8, "gross_profit": 417, "interest_expense": -15, "interest_income": 29, "is_preferred_dividends": 0, "net_income": 106, "net_income_continuing_operations": 106, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 106, "net_interest_income": 14, "net_margin": 6.8123, "operating_income": 109, "operating_margin": 7.0051, "other_income_expense": -9, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 114, "research_development": 73, "revenue": 1556, "selling_general_admin_expense": 235, "shares_outstanding": 26447.344, "tax_provision": -8, "tax_rate": 7.02, "total_operating_expense": 308 } }, { "balance_sheet": { "accounts_payable": 655, "accounts_payable_accrued_expense": 1033, "accounts_receivable": 913, "accumulated_depreciation": -481, "accumulated_other_comprehensive_income": 86, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1221, "cash_equivalents_marketable_securities": 2578, "common_stock": 637, "construction_in_progress": 0, "current_accrued_expenses": 378, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.496, "equity_to_asset": 0.419, "finished_goods": 12, "good_will": 0, "gross_ppe": 825, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 25, "investments_and_advances": 0, "land_and_improvements": 340, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 954, "long_term_debt_and_capital_lease_obligation": 954, "machinery_furniture_equipment": 356, "marke_table_securities": 1357, "minority_interest": 0, "net_ppe": 344, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 231, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 351, "other_current_liabilities": 451, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 129, "other_inventories": 0, "other_long_term_assets": 381, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 10, "retained_earnings": 1050, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 4592, "total_current_assets": 3867, "total_current_liabilities": 1484, "total_equity": 1923, "total_liabilities": 2669, "total_non_current_assets": 725, "total_non_current_liabilities_net_minority_interest": 1185, "total_receivables": 913, "total_stockholders_equity": 1923, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 3 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1481, "cash_flow_capital_expenditure": -5, "cash_flow_deferred_tax": 10, "cash_flow_depreciation_depletion_amortization": 23, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -486, "cash_flow_from_operations": 223, "cash_flow_from_others": -33, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 3, "cash_from_other_investing_activities": 20, "change_in_inventory": 53, "change_in_other_working_capital": 40, "change_in_payables_and_accrued_expense": -64, "change_in_prepaid_assets": 0, "change_in_receivables": 42, "change_in_working_capital": 71, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1221, "issuance_of_stock": 3, "net_change_in_cash": -260, "net_income_from_continuing_operations": 152, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1135, "purchase_of_ppe": -5, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 634, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": 218 }, "date": "1998-12", "filing_date": "2000-02-01", "income_statement": { "cost_of_goods_sold": 1228, "depreciation_depletion_amortization": 23, "ebit": 185, "ebitda": 208, "ebitda_margin": 12.1637, "eps_basic": 0.01, "eps_diluated": 0.008, "gross_margin": 28.19, "gross_profit": 482, "interest_expense": -16, "interest_income": 32, "is_preferred_dividends": 0, "net_income": 152, "net_income_continuing_operations": 152, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 152, "net_interest_income": 16, "net_margin": 8.8889, "operating_income": 127, "operating_margin": 7.4269, "other_income_expense": 26, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 169, "research_development": 76, "revenue": 1710, "selling_general_admin_expense": 279, "shares_outstanding": 19270.944, "tax_provision": -17, "tax_rate": 10.06, "total_operating_expense": 355 } }, { "balance_sheet": { "accounts_payable": 791, "accounts_payable_accrued_expense": 1076, "accounts_receivable": 804, "accumulated_depreciation": -501, "accumulated_other_comprehensive_income": 168, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1358, "cash_equivalents_marketable_securities": 2922, "common_stock": 672, "construction_in_progress": 0, "current_accrued_expenses": 285, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.439, "equity_to_asset": 0.441, "finished_goods": 14, "good_will": 0, "gross_ppe": 831, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 18, "investments_and_advances": 0, "land_and_improvements": 326, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 955, "long_term_debt_and_capital_lease_obligation": 955, "machinery_furniture_equipment": 381, "marke_table_securities": 1564, "minority_interest": 0, "net_ppe": 330, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 261, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 348, "other_current_liabilities": 468, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 124, "other_inventories": 0, "other_long_term_assets": 513, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 2, "retained_earnings": 1185, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 4935, "total_current_assets": 4092, "total_current_liabilities": 1544, "total_equity": 2175, "total_liabilities": 2760, "total_non_current_assets": 843, "total_non_current_liabilities_net_minority_interest": 1216, "total_receivables": 804, "total_stockholders_equity": 2175, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 2 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1221, "cash_flow_capital_expenditure": -19, "cash_flow_deferred_tax": -4, "cash_flow_depreciation_depletion_amortization": 24, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -165, "cash_flow_from_operations": 269, "cash_flow_from_others": -54, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 33, "cash_from_other_investing_activities": 78, "change_in_inventory": 7, "change_in_other_working_capital": -84, "change_in_payables_and_accrued_expense": 136, "change_in_prepaid_assets": 0, "change_in_receivables": 109, "change_in_working_capital": 168, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1358, "issuance_of_stock": 33, "net_change_in_cash": 137, "net_income_from_continuing_operations": 135, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1119, "purchase_of_ppe": -19, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 875, "sale_of_ppe": 20, "stock_based_compensation": 0, "total_free_cash_flow": 250 }, "date": "1999-03", "filing_date": "2000-05-11", "income_statement": { "cost_of_goods_sold": 1127, "depreciation_depletion_amortization": 24, "ebit": 88, "ebitda": 112, "ebitda_margin": 7.3203, "eps_basic": 0.009, "eps_diluated": 0.008, "gross_margin": 26.34, "gross_profit": 403, "interest_expense": -15, "interest_income": 33, "is_preferred_dividends": 0, "net_income": 135, "net_income_continuing_operations": 135, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 135, "net_interest_income": 19, "net_margin": 8.8235, "operating_income": 88, "operating_margin": 5.7516, "other_income_expense": 46, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 153, "research_development": 76, "revenue": 1530, "selling_general_admin_expense": 239, "shares_outstanding": 19398.848, "tax_provision": -18, "tax_rate": 11.76, "total_operating_expense": 315 } }, { "balance_sheet": { "accounts_payable": 792, "accounts_payable_accrued_expense": 1090, "accounts_receivable": 896, "accumulated_depreciation": -454, "accumulated_other_comprehensive_income": 92, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1773, "cash_equivalents_marketable_securities": 3106, "common_stock": 1340, "construction_in_progress": 0, "current_accrued_expenses": 298, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.101, "equity_to_asset": 0.592, "finished_goods": 6, "good_will": 0, "gross_ppe": 767, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 7, "investments_and_advances": 0, "land_and_improvements": 320, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 323, "marke_table_securities": 1333, "minority_interest": 0, "net_ppe": 313, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 210, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 289, "other_current_liabilities": 449, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 124, "other_inventories": 0, "other_long_term_assets": 408, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 1, "retained_earnings": 1388, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 5019, "total_current_assets": 4298, "total_current_liabilities": 1539, "total_equity": 2970, "total_liabilities": 2049, "total_non_current_assets": 721, "total_non_current_liabilities_net_minority_interest": 510, "total_receivables": 896, "total_stockholders_equity": 2970, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1358, "cash_flow_capital_expenditure": -7, "cash_flow_deferred_tax": 9, "cash_flow_depreciation_depletion_amortization": 19, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 322, "cash_flow_from_operations": 88, "cash_flow_from_others": -101, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 5, "cash_from_other_investing_activities": 97, "change_in_inventory": 11, "change_in_other_working_capital": 38, "change_in_payables_and_accrued_expense": 1, "change_in_prepaid_assets": 0, "change_in_receivables": -92, "change_in_working_capital": -42, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1773, "issuance_of_stock": 5, "net_change_in_cash": 415, "net_income_from_continuing_operations": 203, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -785, "purchase_of_ppe": -7, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 1016, "sale_of_ppe": 1, "stock_based_compensation": 0, "total_free_cash_flow": 81 }, "date": "1999-06", "filing_date": "2000-07-31", "income_statement": { "cost_of_goods_sold": 1131, "depreciation_depletion_amortization": 19, "ebit": 104, "ebitda": 123, "ebitda_margin": 7.8947, "eps_basic": 0.013, "eps_diluated": 0.011, "gross_margin": 27.41, "gross_profit": 427, "interest_expense": -11, "interest_income": 37, "is_preferred_dividends": 0, "net_income": 203, "net_income_continuing_operations": 203, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 203, "net_interest_income": 24, "net_margin": 13.0295, "operating_income": 104, "operating_margin": 6.6752, "other_income_expense": 101, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 229, "research_development": 80, "revenue": 1558, "selling_general_admin_expense": 243, "shares_outstanding": 19560.8, "tax_provision": -26, "tax_rate": 11.35, "total_operating_expense": 323 } }, { "balance_sheet": { "accounts_payable": 812, "accounts_payable_accrued_expense": 1087, "accounts_receivable": 681, "accumulated_depreciation": -411, "accumulated_other_comprehensive_income": 106, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1326, "cash_equivalents_marketable_securities": 3226, "common_stock": 1349, "construction_in_progress": 0, "current_accrued_expenses": 275, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.097, "equity_to_asset": 0.601, "finished_goods": 13, "good_will": 0, "gross_ppe": 729, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 20, "investments_and_advances": 339, "land_and_improvements": 323, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 281, "marke_table_securities": 1900, "minority_interest": 0, "net_ppe": 318, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 208, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 358, "other_current_liabilities": 462, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 125, "other_inventories": 0, "other_long_term_assets": 219, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 4, "retained_earnings": 1499, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 5161, "total_current_assets": 4285, "total_current_liabilities": 1549, "total_equity": 3104, "total_liabilities": 2057, "total_non_current_assets": 876, "total_non_current_liabilities_net_minority_interest": 508, "total_receivables": 681, "total_stockholders_equity": 3104, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 3 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1773, "cash_flow_capital_expenditure": -40, "cash_flow_deferred_tax": -50, "cash_flow_depreciation_depletion_amortization": 19, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -659, "cash_flow_from_operations": 242, "cash_flow_from_others": -42, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -30, "cash_from_other_investing_activities": 58, "change_in_inventory": -13, "change_in_other_working_capital": -20, "change_in_payables_and_accrued_expense": 22, "change_in_prepaid_assets": 0, "change_in_receivables": 215, "change_in_working_capital": 204, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1326, "issuance_of_stock": 45, "net_change_in_cash": -447, "net_income_from_continuing_operations": 111, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -75, "purchase_of_business": 0, "purchase_of_investment": -1309, "purchase_of_ppe": -40, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 630, "sale_of_ppe": 2, "stock_based_compensation": 0, "total_free_cash_flow": 202 }, "date": "1999-09", "filing_date": "2001-12-21", "income_statement": { "cost_of_goods_sold": 952, "depreciation_depletion_amortization": 19, "ebit": 130, "ebitda": 149, "ebitda_margin": 11.1527, "eps_basic": 0.006, "eps_diluated": 0.006, "gross_margin": 28.74, "gross_profit": 384, "interest_expense": -5, "interest_income": 42, "is_preferred_dividends": 0, "net_income": 111, "net_income_continuing_operations": 111, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 111, "net_interest_income": 37, "net_margin": 8.3084, "operating_income": 67, "operating_margin": 5.015, "other_income_expense": 21, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 125, "research_development": 82, "revenue": 1336, "selling_general_admin_expense": 235, "shares_outstanding": 19786.592, "tax_provision": -14, "tax_rate": 11.2, "total_operating_expense": 317 } }, { "balance_sheet": { "accounts_payable": 1174, "accounts_payable_accrued_expense": 1447, "accounts_receivable": 892, "accumulated_depreciation": -407, "accumulated_other_comprehensive_income": 1237, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1586, "cash_equivalents_marketable_securities": 3660, "common_stock": 1345, "construction_in_progress": 0, "current_accrued_expenses": 273, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.068, "equity_to_asset": 0.582, "finished_goods": 10, "good_will": 0, "gross_ppe": 725, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 15, "investments_and_advances": 2140, "land_and_improvements": 324, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 270, "marke_table_securities": 2074, "minority_interest": 0, "net_ppe": 318, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 907, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 342, "other_current_liabilities": 518, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 131, "other_inventories": 0, "other_long_term_assets": 219, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 5, "retained_earnings": 1682, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 7586, "total_current_assets": 4909, "total_current_liabilities": 1965, "total_equity": 4414, "total_liabilities": 3172, "total_non_current_assets": 2677, "total_non_current_liabilities_net_minority_interest": 1207, "total_receivables": 892, "total_stockholders_equity": 4414, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1326, "cash_flow_capital_expenditure": -38, "cash_flow_deferred_tax": 64, "cash_flow_depreciation_depletion_amortization": 20, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -89, "cash_flow_from_operations": 373, "cash_flow_from_others": -131, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -24, "cash_from_other_investing_activities": -13, "change_in_inventory": 5, "change_in_other_working_capital": 81, "change_in_payables_and_accrued_expense": 362, "change_in_prepaid_assets": 0, "change_in_receivables": -211, "change_in_working_capital": 237, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1586, "issuance_of_stock": 17, "net_change_in_cash": 260, "net_income_from_continuing_operations": 183, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -693, "purchase_of_ppe": -38, "repurchase_of_stock": -41, "sale_of_business": 136, "sale_of_investment": 519, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": 335 }, "date": "1999-12", "filing_date": "2001-02-12", "income_statement": { "cost_of_goods_sold": 1736, "depreciation_depletion_amortization": 20, "ebit": 279, "ebitda": 299, "ebitda_margin": 12.7614, "eps_basic": 0.01, "eps_diluated": 0.009, "gross_margin": 25.91, "gross_profit": 607, "interest_expense": -5, "interest_income": 47, "is_preferred_dividends": 0, "net_income": 183, "net_income_continuing_operations": 183, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 183, "net_interest_income": 42, "net_margin": 7.8105, "operating_income": 198, "operating_margin": 8.4507, "other_income_expense": 34, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 274, "research_development": 90, "revenue": 2343, "selling_general_admin_expense": 319, "shares_outstanding": 19982.704, "tax_provision": -91, "tax_rate": 33.21, "total_operating_expense": 409 } }, { "balance_sheet": { "accounts_payable": 1111, "accounts_payable_accrued_expense": 1363, "accounts_receivable": 940, "accumulated_depreciation": -409, "accumulated_other_comprehensive_income": 731, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1662, "cash_equivalents_marketable_securities": 3609, "common_stock": 1419, "construction_in_progress": 0, "current_accrued_expenses": 252, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.071, "equity_to_asset": 0.602, "finished_goods": 8, "good_will": 0, "gross_ppe": 723, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 10, "investments_and_advances": 1544, "land_and_improvements": 321, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 269, "marke_table_securities": 1947, "minority_interest": 0, "net_ppe": 314, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 639, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 353, "other_current_liabilities": 490, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 133, "other_inventories": 0, "other_long_term_assets": 237, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 2, "retained_earnings": 1915, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 7007, "total_current_assets": 4912, "total_current_liabilities": 1853, "total_equity": 4215, "total_liabilities": 2792, "total_non_current_assets": 2095, "total_non_current_liabilities_net_minority_interest": 939, "total_receivables": 940, "total_stockholders_equity": 4215, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1586, "cash_flow_capital_expenditure": -27, "cash_flow_deferred_tax": 41, "cash_flow_depreciation_depletion_amortization": 21, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -15, "cash_flow_from_operations": 61, "cash_flow_from_others": -102, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 30, "cash_from_other_investing_activities": -10, "change_in_inventory": 5, "change_in_other_working_capital": -26, "change_in_payables_and_accrued_expense": -63, "change_in_prepaid_assets": 0, "change_in_receivables": -48, "change_in_working_capital": -132, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1662, "issuance_of_stock": 30, "net_change_in_cash": 76, "net_income_from_continuing_operations": 233, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1366, "purchase_of_ppe": -27, "repurchase_of_stock": 0, "sale_of_business": 101, "sale_of_investment": 1277, "sale_of_ppe": 10, "stock_based_compensation": 0, "total_free_cash_flow": 34 }, "date": "2000-03", "filing_date": "2001-05-14", "income_statement": { "cost_of_goods_sold": 1396, "depreciation_depletion_amortization": 21, "ebit": 170, "ebitda": 191, "ebitda_margin": 9.8201, "eps_basic": 0.013, "eps_diluated": 0.011, "gross_margin": 28.23, "gross_profit": 549, "interest_expense": -5, "interest_income": 49, "is_preferred_dividends": 0, "net_income": 233, "net_income_continuing_operations": 233, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 233, "net_interest_income": 49, "net_margin": 11.9794, "operating_income": 170, "operating_margin": 8.7404, "other_income_expense": 100, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 319, "research_development": 92, "revenue": 1945, "selling_general_admin_expense": 287, "shares_outstanding": 20383.216, "tax_provision": -86, "tax_rate": 26.96, "total_operating_expense": 379 } }, { "balance_sheet": { "accounts_payable": 1040, "accounts_payable_accrued_expense": 1335, "accounts_receivable": 967, "accumulated_depreciation": -407, "accumulated_other_comprehensive_income": 535, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1344, "cash_equivalents_marketable_securities": 3826, "common_stock": 1376, "construction_in_progress": 0, "current_accrued_expenses": 295, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.072, "equity_to_asset": 0.602, "finished_goods": 4, "good_will": 0, "gross_ppe": 721, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5, "investments_and_advances": 1236, "land_and_improvements": 322, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 266, "marke_table_securities": 2482, "minority_interest": 0, "net_ppe": 314, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 583, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 359, "other_current_liabilities": 538, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 133, "other_inventories": 0, "other_long_term_assets": 225, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 150, "raw_materials": 1, "retained_earnings": 2115, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6932, "total_current_assets": 5157, "total_current_liabilities": 1873, "total_equity": 4176, "total_liabilities": 2756, "total_non_current_assets": 1775, "total_non_current_liabilities_net_minority_interest": 883, "total_receivables": 967, "total_stockholders_equity": 4176, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1662, "cash_flow_capital_expenditure": -11, "cash_flow_deferred_tax": 47, "cash_flow_depreciation_depletion_amortization": 25, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -505, "cash_flow_from_operations": 234, "cash_flow_from_others": -51, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -47, "cash_from_other_investing_activities": -232, "change_in_inventory": 5, "change_in_other_working_capital": 106, "change_in_payables_and_accrued_expense": -71, "change_in_prepaid_assets": 0, "change_in_receivables": -27, "change_in_working_capital": 13, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1344, "issuance_of_stock": 3, "net_change_in_cash": -318, "net_income_from_continuing_operations": 200, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1196, "purchase_of_ppe": -11, "repurchase_of_stock": -50, "sale_of_business": 0, "sale_of_investment": 933, "sale_of_ppe": 1, "stock_based_compensation": 0, "total_free_cash_flow": 223 }, "date": "2000-06", "filing_date": "2001-08-13", "income_statement": { "cost_of_goods_sold": 1282, "depreciation_depletion_amortization": 25, "ebit": 275, "ebitda": 300, "ebitda_margin": 16.4384, "eps_basic": 0.011, "eps_diluated": 0.01, "gross_margin": 29.75, "gross_profit": 543, "interest_expense": -5, "interest_income": 55, "is_preferred_dividends": 0, "net_income": 200, "net_income_continuing_operations": 200, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 200, "net_interest_income": 50, "net_margin": 10.9589, "operating_income": 168, "operating_margin": 9.2055, "other_income_expense": 52, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 270, "research_development": 97, "revenue": 1825, "selling_general_admin_expense": 278, "shares_outstanding": 20261.752, "tax_provision": -70, "tax_rate": 25.93, "total_operating_expense": 375 } }, { "balance_sheet": { "accounts_payable": 1157, "accounts_payable_accrued_expense": 1414, "accounts_receivable": 953, "accumulated_depreciation": -387, "accumulated_other_comprehensive_income": 244, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 105, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1191, "cash_equivalents_marketable_securities": 4027, "common_stock": 1502, "construction_in_progress": 0, "current_accrued_expenses": 257, "current_deferred_revenue": 105, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.073, "equity_to_asset": 0.604, "finished_goods": 30, "good_will": 0, "gross_ppe": 806, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 33, "investments_and_advances": 786, "land_and_improvements": 324, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 300, "long_term_debt_and_capital_lease_obligation": 300, "machinery_furniture_equipment": 351, "marke_table_securities": 2836, "minority_interest": 0, "net_ppe": 419, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 463, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 414, "other_current_liabilities": 414, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 131, "other_inventories": 0, "other_long_term_assets": 171, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 76, "raw_materials": 1, "retained_earnings": 2285, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6803, "total_current_assets": 5427, "total_current_liabilities": 1933, "total_equity": 4107, "total_liabilities": 2696, "total_non_current_assets": 1376, "total_non_current_liabilities_net_minority_interest": 763, "total_receivables": 953, "total_stockholders_equity": 4107, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 2 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1344, "cash_flow_capital_expenditure": -66, "cash_flow_deferred_tax": 11, "cash_flow_depreciation_depletion_amortization": 18, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -363, "cash_flow_from_operations": 200, "cash_flow_from_others": -73, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 10, "cash_from_other_investing_activities": 356, "change_in_inventory": -28, "change_in_other_working_capital": -2, "change_in_payables_and_accrued_expense": 90, "change_in_prepaid_assets": 0, "change_in_receivables": 14, "change_in_working_capital": 74, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1191, "issuance_of_stock": 35, "net_change_in_cash": -153, "net_income_from_continuing_operations": 170, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1244, "purchase_of_ppe": -66, "repurchase_of_stock": -25, "sale_of_business": 0, "sale_of_investment": 602, "sale_of_ppe": -11, "stock_based_compensation": 0, "total_free_cash_flow": 134 }, "date": "2000-09", "filing_date": "2002-12-19", "income_statement": { "cost_of_goods_sold": 1403, "depreciation_depletion_amortization": 18, "ebit": 235, "ebitda": 253, "ebitda_margin": 13.5294, "eps_basic": 0.009, "eps_diluated": 0.008, "gross_margin": 24.97, "gross_profit": 467, "interest_expense": -6, "interest_income": 59, "is_preferred_dividends": 0, "net_income": 170, "net_income_continuing_operations": 170, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 170, "net_interest_income": 53, "net_margin": 9.0909, "operating_income": 84, "operating_margin": 4.492, "other_income_expense": 92, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 229, "research_development": 101, "revenue": 1870, "selling_general_admin_expense": 282, "shares_outstanding": 20244.672, "tax_provision": -59, "tax_rate": 25.76, "total_operating_expense": 383 } }, { "balance_sheet": { "accounts_payable": 637, "accounts_payable_accrued_expense": 967, "accounts_receivable": 441, "accumulated_depreciation": -389, "accumulated_other_comprehensive_income": 41, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1737, "cash_equivalents_marketable_securities": 4065, "common_stock": 1578, "construction_in_progress": 0, "current_accrued_expenses": 330, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.084, "equity_to_asset": 0.62, "finished_goods": 16, "good_will": 0, "gross_ppe": 714, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 21, "investments_and_advances": 447, "land_and_improvements": 332, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 311, "long_term_debt_and_capital_lease_obligation": 311, "machinery_furniture_equipment": 253, "marke_table_securities": 2328, "minority_interest": 0, "net_ppe": 325, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 326, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 399, "other_current_liabilities": 670, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 129, "other_inventories": 0, "other_long_term_assets": 288, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 3, "raw_materials": 2, "retained_earnings": 2090, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 5986, "total_current_assets": 4926, "total_current_liabilities": 1637, "total_equity": 3712, "total_liabilities": 2274, "total_non_current_assets": 1060, "total_non_current_liabilities_net_minority_interest": 637, "total_receivables": 441, "total_stockholders_equity": 3712, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 3 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1191, "cash_flow_capital_expenditure": -22, "cash_flow_deferred_tax": -92, "cash_flow_depreciation_depletion_amortization": 24, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 556, "cash_flow_from_operations": -13, "cash_flow_from_others": -58, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 3, "cash_from_other_investing_activities": -3, "change_in_inventory": 12, "change_in_other_working_capital": 316, "change_in_payables_and_accrued_expense": -520, "change_in_prepaid_assets": 0, "change_in_receivables": 512, "change_in_working_capital": 320, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1737, "issuance_of_stock": 3, "net_change_in_cash": 546, "net_income_from_continuing_operations": -207, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -635, "purchase_of_ppe": -22, "repurchase_of_stock": 0, "sale_of_business": 74, "sale_of_investment": 1142, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": -35 }, "date": "2000-12", "filing_date": "2002-02-11", "income_statement": { "cost_of_goods_sold": 1028, "depreciation_depletion_amortization": 24, "ebit": -290, "ebitda": -266, "ebitda_margin": -26.4151, "eps_basic": -0.01, "eps_diluated": -0.01, "gross_margin": -2.09, "gross_profit": -21, "interest_expense": -5, "interest_income": 64, "is_preferred_dividends": 0, "net_income": -195, "net_income_continuing_operations": -207, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -195, "net_interest_income": 59, "net_margin": -19.3644, "operating_income": -420, "operating_margin": -41.708, "other_income_expense": 66, "other_income_minority_interest": 0, "other_net_income_loss": 12, "other_operating_charges": 0, "pretax_income": -295, "research_development": 102, "revenue": 1007, "selling_general_admin_expense": 297, "shares_outstanding": 18881.52, "tax_provision": 88, "tax_rate": 29.83, "total_operating_expense": 399 } }, { "balance_sheet": { "accounts_payable": 961, "accounts_payable_accrued_expense": 1187, "accounts_receivable": 637, "accumulated_depreciation": -390, "accumulated_other_comprehensive_income": 6, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2138, "cash_equivalents_marketable_securities": 4144, "common_stock": 1599, "construction_in_progress": 0, "current_accrued_expenses": 226, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.085, "equity_to_asset": 0.61, "finished_goods": 9, "good_will": 0, "gross_ppe": 721, "intangibles": 135, "inventories_adjustments_allowances": 0, "inventory": 10, "investments_and_advances": 151, "land_and_improvements": 337, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 317, "long_term_debt_and_capital_lease_obligation": 317, "machinery_furniture_equipment": 255, "marke_table_securities": 2006, "minority_interest": 0, "net_ppe": 331, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 280, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 554, "other_current_liabilities": 608, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 129, "other_inventories": 0, "other_long_term_assets": 168, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 2133, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6130, "total_current_assets": 5345, "total_current_liabilities": 1795, "total_equity": 3738, "total_liabilities": 2392, "total_non_current_assets": 785, "total_non_current_liabilities_net_minority_interest": 597, "total_receivables": 637, "total_stockholders_equity": 3738, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1737, "cash_flow_capital_expenditure": -17, "cash_flow_deferred_tax": 15, "cash_flow_depreciation_depletion_amortization": 22, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 430, "cash_flow_from_operations": -44, "cash_flow_from_others": -4, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 15, "cash_from_other_investing_activities": -4, "change_in_inventory": 11, "change_in_other_working_capital": -259, "change_in_payables_and_accrued_expense": 324, "change_in_prepaid_assets": 0, "change_in_receivables": -196, "change_in_working_capital": -120, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2138, "issuance_of_stock": 15, "net_change_in_cash": 401, "net_income_from_continuing_operations": 43, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1200, "purchase_of_ppe": -17, "repurchase_of_stock": 0, "sale_of_business": 129, "sale_of_investment": 1522, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": -61 }, "date": "2001-03", "filing_date": "2002-05-14", "income_statement": { "cost_of_goods_sold": 1046, "depreciation_depletion_amortization": 22, "ebit": 67, "ebitda": 89, "ebitda_margin": 6.2194, "eps_basic": 0.002, "eps_diluated": 0.002, "gross_margin": 26.9, "gross_profit": 385, "interest_expense": -5, "interest_income": 60, "is_preferred_dividends": 0, "net_income": 43, "net_income_continuing_operations": 43, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 43, "net_interest_income": 55, "net_margin": 3.0049, "operating_income": -8, "operating_margin": -0.559, "other_income_expense": 15, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 62, "research_development": 101, "revenue": 1431, "selling_general_admin_expense": 292, "shares_outstanding": 19757.472, "tax_provision": -19, "tax_rate": 30.65, "total_operating_expense": 393 } }, { "balance_sheet": { "accounts_payable": 847, "accounts_payable_accrued_expense": 1101, "accounts_receivable": 598, "accumulated_depreciation": -380, "accumulated_other_comprehensive_income": 3, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 0, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2121, "cash_equivalents_marketable_securities": 4218, "common_stock": 1673, "construction_in_progress": 0, "current_accrued_expenses": 254, "current_deferred_revenue": 0, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.082, "equity_to_asset": 0.635, "finished_goods": 19, "good_will": 0, "gross_ppe": 727, "intangibles": 146, "inventories_adjustments_allowances": 0, "inventory": 19, "investments_and_advances": 146, "land_and_improvements": 337, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 317, "long_term_debt_and_capital_lease_obligation": 317, "machinery_furniture_equipment": 253, "marke_table_securities": 2097, "minority_interest": 0, "net_ppe": 347, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 282, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 413, "other_current_liabilities": 513, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -12, "other_gross_ppe": 137, "other_inventories": 0, "other_long_term_assets": 184, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 2194, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6071, "total_current_assets": 5248, "total_current_liabilities": 1614, "total_equity": 3858, "total_liabilities": 2213, "total_non_current_assets": 823, "total_non_current_liabilities_net_minority_interest": 599, "total_receivables": 598, "total_stockholders_equity": 3858, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2138, "cash_flow_capital_expenditure": -30, "cash_flow_deferred_tax": 23, "cash_flow_depreciation_depletion_amortization": 26, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 10, "cash_flow_from_operations": -33, "cash_flow_from_others": 3, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 6, "cash_from_other_investing_activities": -203, "change_in_inventory": -9, "change_in_other_working_capital": -62, "change_in_payables_and_accrued_expense": -114, "change_in_prepaid_assets": 0, "change_in_receivables": 39, "change_in_working_capital": -146, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2121, "issuance_of_stock": 6, "net_change_in_cash": -17, "net_income_from_continuing_operations": 61, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1174, "purchase_of_ppe": -30, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 1417, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": -63 }, "date": "2001-06", "filing_date": "2002-08-09", "income_statement": { "cost_of_goods_sold": 1041, "depreciation_depletion_amortization": 26, "ebit": 91, "ebitda": 117, "ebitda_margin": 7.9322, "eps_basic": 0.003, "eps_diluated": 0.003, "gross_margin": 29.42, "gross_profit": 434, "interest_expense": -4, "interest_income": 51, "is_preferred_dividends": 0, "net_income": 61, "net_income_continuing_operations": 61, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 61, "net_interest_income": 47, "net_margin": 4.1356, "operating_income": 31, "operating_margin": 2.1017, "other_income_expense": 9, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 87, "research_development": 122, "revenue": 1475, "selling_general_admin_expense": 281, "shares_outstanding": 20099.072, "tax_provision": -26, "tax_rate": 29.89, "total_operating_expense": 403 } }, { "balance_sheet": { "accounts_payable": 801, "accounts_payable_accrued_expense": 1019, "accounts_receivable": 466, "accumulated_depreciation": -396, "accumulated_other_comprehensive_income": -22, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 184, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2310, "cash_equivalents_marketable_securities": 4336, "common_stock": 1693, "construction_in_progress": 0, "current_accrued_expenses": 218, "current_deferred_revenue": 184, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.081, "equity_to_asset": 0.651, "finished_goods": 10, "good_will": 66, "gross_ppe": 960, "intangibles": 76, "inventories_adjustments_allowances": 0, "inventory": 11, "investments_and_advances": 128, "land_and_improvements": 337, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 317, "long_term_debt_and_capital_lease_obligation": 317, "machinery_furniture_equipment": 437, "marke_table_securities": 2026, "minority_interest": 0, "net_ppe": 564, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 266, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 330, "other_current_liabilities": 315, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -11, "other_gross_ppe": 186, "other_inventories": 0, "other_long_term_assets": 110, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 2260, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6021, "total_current_assets": 5143, "total_current_liabilities": 1518, "total_equity": 3920, "total_liabilities": 2101, "total_non_current_assets": 878, "total_non_current_liabilities_net_minority_interest": 583, "total_receivables": 466, "total_stockholders_equity": 3920, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2121, "cash_flow_capital_expenditure": -163, "cash_flow_deferred_tax": 18, "cash_flow_depreciation_depletion_amortization": 28, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -104, "cash_flow_from_operations": 275, "cash_flow_from_others": 6, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 18, "cash_from_other_investing_activities": -30, "change_in_inventory": 8, "change_in_other_working_capital": 63, "change_in_payables_and_accrued_expense": -46, "change_in_prepaid_assets": 0, "change_in_receivables": 132, "change_in_working_capital": 157, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2310, "issuance_of_stock": 18, "net_change_in_cash": 189, "net_income_from_continuing_operations": 66, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1259, "purchase_of_ppe": -163, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 1348, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": 112 }, "date": "2001-09", "filing_date": "2003-12-19", "income_statement": { "cost_of_goods_sold": 1013, "depreciation_depletion_amortization": 28, "ebit": 96, "ebitda": 124, "ebitda_margin": 8.5517, "eps_basic": 0.003, "eps_diluated": 0.003, "gross_margin": 30.14, "gross_profit": 437, "interest_expense": -2, "interest_income": 43, "is_preferred_dividends": 0, "net_income": 66, "net_income_continuing_operations": 66, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 66, "net_interest_income": 41, "net_margin": 4.5517, "operating_income": 53, "operating_margin": 3.6552, "other_income_expense": 0, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 94, "research_development": 116, "revenue": 1450, "selling_general_admin_expense": 268, "shares_outstanding": 19645.976, "tax_provision": -28, "tax_rate": 29.79, "total_operating_expense": 384 } }, { "balance_sheet": { "accounts_payable": 830, "accounts_payable_accrued_expense": 1062, "accounts_receivable": 498, "accumulated_depreciation": -361, "accumulated_other_comprehensive_income": -28, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 173, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1946, "cash_equivalents_marketable_securities": 4367, "common_stock": 1706, "construction_in_progress": 0, "current_accrued_expenses": 232, "current_deferred_revenue": 173, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.079, "equity_to_asset": 0.648, "finished_goods": 23, "good_will": 66, "gross_ppe": 934, "intangibles": 75, "inventories_adjustments_allowances": 0, "inventory": 23, "investments_and_advances": 101, "land_and_improvements": 338, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 315, "long_term_debt_and_capital_lease_obligation": 315, "machinery_furniture_equipment": 393, "marke_table_securities": 2421, "minority_interest": 0, "net_ppe": 573, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 262, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 384, "other_current_liabilities": 344, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -10, "other_gross_ppe": 203, "other_inventories": 0, "other_long_term_assets": 101, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 2298, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6122, "total_current_assets": 5272, "total_current_liabilities": 1579, "total_equity": 3966, "total_liabilities": 2156, "total_non_current_assets": 850, "total_non_current_liabilities_net_minority_interest": 577, "total_receivables": 498, "total_stockholders_equity": 3966, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2310, "cash_flow_capital_expenditure": -36, "cash_flow_deferred_tax": -10, "cash_flow_depreciation_depletion_amortization": 28, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -417, "cash_flow_from_operations": 42, "cash_flow_from_others": -20, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 11, "cash_from_other_investing_activities": 10, "change_in_inventory": -12, "change_in_other_working_capital": 21, "change_in_payables_and_accrued_expense": 29, "change_in_prepaid_assets": 0, "change_in_receivables": -32, "change_in_working_capital": 6, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1946, "issuance_of_stock": 11, "net_change_in_cash": -364, "net_income_from_continuing_operations": 38, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1382, "purchase_of_ppe": -36, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 991, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": 6 }, "date": "2001-12", "filing_date": "2003-02-10", "income_statement": { "cost_of_goods_sold": 953, "depreciation_depletion_amortization": 28, "ebit": 56, "ebitda": 84, "ebitda_margin": 6.1091, "eps_basic": 0.002, "eps_diluated": 0.002, "gross_margin": 30.69, "gross_profit": 422, "interest_expense": -3, "interest_income": 34, "is_preferred_dividends": 0, "net_income": 38, "net_income_continuing_operations": 38, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 38, "net_interest_income": 31, "net_margin": 2.7636, "operating_income": 20, "operating_margin": 1.4545, "other_income_expense": 2, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 53, "research_development": 113, "revenue": 1375, "selling_general_admin_expense": 289, "shares_outstanding": 20020.504, "tax_provision": -15, "tax_rate": 28.3, "total_operating_expense": 402 } }, { "balance_sheet": { "accounts_payable": 987, "accounts_payable_accrued_expense": 1204, "accounts_receivable": 644, "accumulated_depreciation": -368, "accumulated_other_comprehensive_income": -62, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 192, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1159, "cash_equivalents_marketable_securities": 4309, "common_stock": 1747, "construction_in_progress": 0, "current_accrued_expenses": 217, "current_deferred_revenue": 192, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.077, "equity_to_asset": 0.641, "finished_goods": 26, "good_will": 0, "gross_ppe": 955, "intangibles": 81, "inventories_adjustments_allowances": 0, "inventory": 26, "investments_and_advances": 79, "land_and_improvements": 339, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 311, "long_term_debt_and_capital_lease_obligation": 311, "machinery_furniture_equipment": 393, "marke_table_securities": 3150, "minority_interest": 0, "net_ppe": 587, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 230, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 435, "other_current_liabilities": 313, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -9, "other_gross_ppe": 223, "other_inventories": 0, "other_long_term_assets": 103, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 2338, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6264, "total_current_assets": 5414, "total_current_liabilities": 1709, "total_equity": 4014, "total_liabilities": 2250, "total_non_current_assets": 850, "total_non_current_liabilities_net_minority_interest": 541, "total_receivables": 644, "total_stockholders_equity": 4014, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1946, "cash_flow_capital_expenditure": -43, "cash_flow_deferred_tax": 40, "cash_flow_depreciation_depletion_amortization": 29, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -825, "cash_flow_from_operations": 2, "cash_flow_from_others": 2, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 36, "cash_from_other_investing_activities": -42, "change_in_inventory": -3, "change_in_other_working_capital": -117, "change_in_payables_and_accrued_expense": 157, "change_in_prepaid_assets": 0, "change_in_receivables": -146, "change_in_working_capital": -109, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1159, "issuance_of_stock": 36, "net_change_in_cash": -787, "net_income_from_continuing_operations": 40, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1515, "purchase_of_ppe": -43, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 775, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": -41 }, "date": "2002-03", "filing_date": "2003-05-13", "income_statement": { "cost_of_goods_sold": 1086, "depreciation_depletion_amortization": 29, "ebit": 58, "ebitda": 87, "ebitda_margin": 5.8194, "eps_basic": 0.002, "eps_diluated": 0.002, "gross_margin": 27.36, "gross_profit": 409, "interest_expense": -3, "interest_income": 29, "is_preferred_dividends": 0, "net_income": 40, "net_income_continuing_operations": 40, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 40, "net_interest_income": 26, "net_margin": 2.6756, "operating_income": 28, "operating_margin": 1.8729, "other_income_expense": 1, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 55, "research_development": 111, "revenue": 1495, "selling_general_admin_expense": 270, "shares_outstanding": 20494.264, "tax_provision": -15, "tax_rate": 27.27, "total_operating_expense": 381 } }, { "balance_sheet": { "accounts_payable": 904, "accounts_payable_accrued_expense": 1128, "accounts_receivable": 626, "accumulated_depreciation": -381, "accumulated_other_comprehensive_income": -104, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 222, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 1246, "cash_equivalents_marketable_securities": 4306, "common_stock": 1808, "construction_in_progress": 0, "current_accrued_expenses": 224, "current_deferred_revenue": 222, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.078, "equity_to_asset": 0.646, "finished_goods": 28, "good_will": 66, "gross_ppe": 970, "intangibles": 99, "inventories_adjustments_allowances": 0, "inventory": 34, "investments_and_advances": 48, "land_and_improvements": 341, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 316, "long_term_debt_and_capital_lease_obligation": 316, "machinery_furniture_equipment": 387, "marke_table_securities": 3060, "minority_interest": 0, "net_ppe": 589, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 193, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 477, "other_current_liabilities": 368, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -8, "other_gross_ppe": 242, "other_inventories": 0, "other_long_term_assets": 114, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 4, "retained_earnings": 2370, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6293, "total_current_assets": 5443, "total_current_liabilities": 1718, "total_equity": 4066, "total_liabilities": 2227, "total_non_current_assets": 850, "total_non_current_liabilities_net_minority_interest": 509, "total_receivables": 626, "total_stockholders_equity": 4066, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 2 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1159, "cash_flow_capital_expenditure": -31, "cash_flow_deferred_tax": -32, "cash_flow_depreciation_depletion_amortization": 28, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 82, "cash_flow_from_operations": -37, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 42, "cash_from_other_investing_activities": -1, "change_in_inventory": -8, "change_in_other_working_capital": 8, "change_in_payables_and_accrued_expense": -83, "change_in_prepaid_assets": 0, "change_in_receivables": 18, "change_in_working_capital": -65, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 1246, "issuance_of_stock": 42, "net_change_in_cash": 87, "net_income_from_continuing_operations": 32, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -581, "purchase_of_ppe": -31, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 695, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": -68 }, "date": "2002-06", "filing_date": "2003-08-12", "income_statement": { "cost_of_goods_sold": 1038, "depreciation_depletion_amortization": 28, "ebit": 41, "ebitda": 69, "ebitda_margin": 4.8286, "eps_basic": 0.002, "eps_diluated": 0.002, "gross_margin": 27.36, "gross_profit": 391, "interest_expense": -2, "interest_income": 29, "is_preferred_dividends": 0, "net_income": 32, "net_income_continuing_operations": 32, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 32, "net_interest_income": 27, "net_margin": 2.2393, "operating_income": 13, "operating_margin": 0.9097, "other_income_expense": -1, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 39, "research_development": 106, "revenue": 1429, "selling_general_admin_expense": 272, "shares_outstanding": 20545.392, "tax_provision": -7, "tax_rate": 17.95, "total_operating_expense": 378 } }, { "balance_sheet": { "accounts_payable": 911, "accounts_payable_accrued_expense": 1116, "accounts_receivable": 565, "accumulated_depreciation": -436, "accumulated_other_comprehensive_income": -49, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 240, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2252, "cash_equivalents_marketable_securities": 4337, "common_stock": 1826, "construction_in_progress": 0, "current_accrued_expenses": 205, "current_deferred_revenue": 240, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.077, "equity_to_asset": 0.65, "finished_goods": 36, "good_will": 85, "gross_ppe": 1057, "intangibles": 119, "inventories_adjustments_allowances": 0, "inventory": 45, "investments_and_advances": 39, "land_and_improvements": 342, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 316, "long_term_debt_and_capital_lease_obligation": 316, "machinery_furniture_equipment": 434, "marke_table_securities": 2085, "minority_interest": 0, "net_ppe": 621, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 229, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 299, "other_current_liabilities": 302, "other_current_payables": 0, "other_current_receivables": 142, "other_equity": -7, "other_gross_ppe": 281, "other_inventories": 0, "other_long_term_assets": 131, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 9, "retained_earnings": 2325, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6298, "total_current_assets": 5388, "total_current_liabilities": 1658, "total_equity": 4095, "total_liabilities": 2203, "total_non_current_assets": 910, "total_non_current_liabilities_net_minority_interest": 545, "total_receivables": 707, "total_stockholders_equity": 4095, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 1246, "cash_flow_capital_expenditure": -64, "cash_flow_deferred_tax": -32, "cash_flow_depreciation_depletion_amortization": 29, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 908, "cash_flow_from_operations": 82, "cash_flow_from_others": 74, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 16, "cash_from_other_investing_activities": -26, "change_in_inventory": -11, "change_in_other_working_capital": -1, "change_in_payables_and_accrued_expense": 7, "change_in_prepaid_assets": 0, "change_in_receivables": 61, "change_in_working_capital": 56, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2252, "issuance_of_stock": 16, "net_change_in_cash": 1006, "net_income_from_continuing_operations": -45, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -666, "purchase_of_ppe": -64, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 1664, "sale_of_ppe": 0, "stock_based_compensation": 0, "total_free_cash_flow": 18 }, "date": "2002-09", "filing_date": "2004-12-03", "income_statement": { "cost_of_goods_sold": 1062, "depreciation_depletion_amortization": 29, "ebit": -57, "ebitda": -28, "ebitda_margin": -1.9404, "eps_basic": -0.002, "eps_diluated": -0.002, "gross_margin": 26.4, "gross_profit": 381, "interest_expense": -3, "interest_income": 26, "is_preferred_dividends": 0, "net_income": -45, "net_income_continuing_operations": -45, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -45, "net_interest_income": 23, "net_margin": -3.1185, "operating_income": -14, "operating_margin": -0.9702, "other_income_expense": -69, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": -60, "research_development": 117, "revenue": 1443, "selling_general_admin_expense": 278, "shares_outstanding": 20086.528, "tax_provision": 15, "tax_rate": 25, "total_operating_expense": 395 } }, { "balance_sheet": { "accounts_payable": 817, "accounts_payable_accrued_expense": 1045, "accounts_receivable": 497, "accumulated_depreciation": -441, "accumulated_other_comprehensive_income": -40, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 278, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2612, "cash_equivalents_marketable_securities": 4462, "common_stock": 1840, "construction_in_progress": 0, "current_accrued_expenses": 228, "current_deferred_revenue": 278, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.078, "equity_to_asset": 0.657, "finished_goods": 43, "good_will": 85, "gross_ppe": 1046, "intangibles": 116, "inventories_adjustments_allowances": 0, "inventory": 44, "investments_and_advances": 28, "land_and_improvements": 344, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 320, "long_term_debt_and_capital_lease_obligation": 320, "machinery_furniture_equipment": 411, "marke_table_securities": 1850, "minority_interest": 0, "net_ppe": 605, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 238, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 381, "other_current_liabilities": 272, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": -1, "other_gross_ppe": 291, "other_inventories": 0, "other_long_term_assets": 136, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 2317, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6269, "total_current_assets": 5384, "total_current_liabilities": 1595, "total_equity": 4116, "total_liabilities": 2153, "total_non_current_assets": 885, "total_non_current_liabilities_net_minority_interest": 558, "total_receivables": 497, "total_stockholders_equity": 4116, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2252, "cash_flow_capital_expenditure": -20, "cash_flow_deferred_tax": 2, "cash_flow_depreciation_depletion_amortization": 31, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 237, "cash_flow_from_operations": 110, "cash_flow_from_others": 6, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 13, "cash_from_other_investing_activities": 9, "change_in_inventory": 1, "change_in_other_working_capital": 101, "change_in_payables_and_accrued_expense": -94, "change_in_prepaid_assets": 0, "change_in_receivables": 68, "change_in_working_capital": 76, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2612, "issuance_of_stock": 13, "net_change_in_cash": 360, "net_income_from_continuing_operations": -6, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -674, "purchase_of_ppe": -20, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 922, "sale_of_ppe": 0, "stock_based_compensation": 1, "total_free_cash_flow": 90 }, "date": "2002-12", "filing_date": "2004-02-10", "income_statement": { "cost_of_goods_sold": 1066, "depreciation_depletion_amortization": 31, "ebit": -6, "ebitda": 25, "ebitda_margin": 1.6984, "eps_basic": 0, "eps_diluated": 0, "gross_margin": 27.58, "gross_profit": 406, "interest_expense": -2, "interest_income": 23, "is_preferred_dividends": 0, "net_income": -8, "net_income_continuing_operations": -6, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": -8, "net_interest_income": 21, "net_margin": -0.5435, "operating_income": -14, "operating_margin": -0.9511, "other_income_expense": -15, "other_income_minority_interest": 0, "other_net_income_loss": -2, "other_operating_charges": 0, "pretax_income": -8, "research_development": 121, "revenue": 1472, "selling_general_admin_expense": 299, "shares_outstanding": 20107.192, "tax_provision": 2, "tax_rate": 25, "total_operating_expense": 420 } }, { "balance_sheet": { "accounts_payable": 921, "accounts_payable_accrued_expense": 1120, "accounts_receivable": 492, "accumulated_depreciation": -457, "accumulated_other_comprehensive_income": -36, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 294, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3410, "cash_equivalents_marketable_securities": 4526, "common_stock": 1919, "construction_in_progress": 0, "current_accrued_expenses": 199, "current_deferred_revenue": 294, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.075, "equity_to_asset": 0.651, "finished_goods": 0, "good_will": 85, "gross_ppe": 1076, "intangibles": 114, "inventories_adjustments_allowances": 0, "inventory": 41, "investments_and_advances": 28, "land_and_improvements": 346, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 418, "marke_table_securities": 1116, "minority_interest": 0, "net_ppe": 619, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 215, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 280, "other_current_liabilities": 283, "other_current_payables": 0, "other_current_receivables": 129, "other_equity": -75, "other_gross_ppe": 312, "other_inventories": 41, "other_long_term_assets": 132, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 2331, "short_term_capital_lease_obligation": 0, "short_term_debt": 310, "short_term_debt_and_capital_lease_obligation": 310, "total_assets": 6361, "total_current_assets": 5468, "total_current_liabilities": 2007, "total_equity": 4139, "total_liabilities": 2222, "total_non_current_assets": 893, "total_non_current_liabilities_net_minority_interest": 215, "total_receivables": 621, "total_stockholders_equity": 4139, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2612, "cash_flow_capital_expenditure": -40, "cash_flow_deferred_tax": -14, "cash_flow_depreciation_depletion_amortization": 29, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 697, "cash_flow_from_operations": 98, "cash_flow_from_others": -10, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 3, "cash_from_other_investing_activities": 6, "change_in_inventory": 3, "change_in_other_working_capital": -34, "change_in_payables_and_accrued_expense": 104, "change_in_prepaid_assets": 0, "change_in_receivables": 5, "change_in_working_capital": 78, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3410, "issuance_of_stock": 3, "net_change_in_cash": 798, "net_income_from_continuing_operations": 14, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -423, "purchase_of_ppe": -40, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 1154, "sale_of_ppe": 0, "stock_based_compensation": 1, "total_free_cash_flow": 58 }, "date": "2003-03", "filing_date": "2004-05-06", "income_statement": { "cost_of_goods_sold": 1057, "depreciation_depletion_amortization": 29, "ebit": 21, "ebitda": 50, "ebitda_margin": 3.3898, "eps_basic": 0.001, "eps_diluated": 0.001, "gross_margin": 28.34, "gross_profit": 418, "interest_expense": -2, "interest_income": 18, "is_preferred_dividends": 0, "net_income": 14, "net_income_continuing_operations": 14, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 14, "net_interest_income": 16, "net_margin": 0.9492, "operating_income": -1, "operating_margin": -0.0678, "other_income_expense": 4, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 19, "research_development": 119, "revenue": 1475, "selling_general_admin_expense": 300, "shares_outstanding": 20285.608, "tax_provision": -5, "tax_rate": 26.32, "total_operating_expense": 419 } }, { "balance_sheet": { "accounts_payable": 880, "accounts_payable_accrued_expense": 1075, "accounts_receivable": 568, "accumulated_depreciation": -485, "accumulated_other_comprehensive_income": -19, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 331, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3507, "cash_equivalents_marketable_securities": 4545, "common_stock": 1935, "construction_in_progress": 0, "current_accrued_expenses": 195, "current_deferred_revenue": 331, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.073, "equity_to_asset": 0.652, "finished_goods": 37, "good_will": 85, "gross_ppe": 1124, "intangibles": 112, "inventories_adjustments_allowances": 0, "inventory": 38, "investments_and_advances": 14, "land_and_improvements": 348, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 440, "marke_table_securities": 1038, "minority_interest": 0, "net_ppe": 639, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 218, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 289, "other_current_liabilities": 312, "other_current_payables": 0, "other_current_receivables": 106, "other_equity": -68, "other_gross_ppe": 336, "other_inventories": 0, "other_long_term_assets": 130, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 2350, "short_term_capital_lease_obligation": 0, "short_term_debt": 307, "short_term_debt_and_capital_lease_obligation": 307, "total_assets": 6441, "total_current_assets": 5546, "total_current_liabilities": 2025, "total_equity": 4198, "total_liabilities": 2243, "total_non_current_assets": 895, "total_non_current_liabilities_net_minority_interest": 218, "total_receivables": 674, "total_stockholders_equity": 4198, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3410, "cash_flow_capital_expenditure": -46, "cash_flow_deferred_tax": -4, "cash_flow_depreciation_depletion_amortization": 24, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 74, "cash_flow_from_operations": 8, "cash_flow_from_others": -5, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 15, "cash_from_other_investing_activities": 18, "change_in_inventory": 3, "change_in_other_working_capital": 81, "change_in_payables_and_accrued_expense": -41, "change_in_prepaid_assets": 0, "change_in_receivables": -76, "change_in_working_capital": -33, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3507, "issuance_of_stock": 15, "net_change_in_cash": 97, "net_income_from_continuing_operations": 19, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -884, "purchase_of_ppe": -46, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 986, "sale_of_ppe": 0, "stock_based_compensation": 7, "total_free_cash_flow": -38 }, "date": "2003-06", "filing_date": "2004-08-05", "income_statement": { "cost_of_goods_sold": 1117, "depreciation_depletion_amortization": 24, "ebit": 28, "ebitda": 52, "ebitda_margin": 3.3657, "eps_basic": 0.001, "eps_diluated": 0.001, "gross_margin": 27.7, "gross_profit": 428, "interest_expense": -2, "interest_income": 15, "is_preferred_dividends": 0, "net_income": 19, "net_income_continuing_operations": 19, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 19, "net_interest_income": 13, "net_margin": 1.2298, "operating_income": 9, "operating_margin": 0.5825, "other_income_expense": 4, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 26, "research_development": 120, "revenue": 1545, "selling_general_admin_expense": 299, "shares_outstanding": 20371.512, "tax_provision": -7, "tax_rate": 26.92, "total_operating_expense": 419 } }, { "balance_sheet": { "accounts_payable": 1154, "accounts_payable_accrued_expense": 1345, "accounts_receivable": 766, "accumulated_depreciation": -505, "accumulated_other_comprehensive_income": -35, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 368, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3396, "cash_equivalents_marketable_securities": 4566, "common_stock": 1926, "construction_in_progress": 0, "current_accrued_expenses": 191, "current_deferred_revenue": 368, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.072, "equity_to_asset": 0.62, "finished_goods": 50, "good_will": 85, "gross_ppe": 1174, "intangibles": 109, "inventories_adjustments_allowances": 0, "inventory": 56, "investments_and_advances": 0, "land_and_improvements": 350, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 467, "marke_table_securities": 1170, "minority_interest": 0, "net_ppe": 669, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 235, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 315, "other_current_liabilities": 340, "other_current_payables": 0, "other_current_receivables": 184, "other_equity": -62, "other_gross_ppe": 357, "other_inventories": 0, "other_long_term_assets": 150, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 2, "retained_earnings": 2394, "short_term_capital_lease_obligation": 0, "short_term_debt": 304, "short_term_debt_and_capital_lease_obligation": 304, "total_assets": 6815, "total_current_assets": 5887, "total_current_liabilities": 2357, "total_equity": 4223, "total_liabilities": 2592, "total_non_current_assets": 928, "total_non_current_liabilities_net_minority_interest": 235, "total_receivables": 950, "total_stockholders_equity": 4223, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 4 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3507, "cash_flow_capital_expenditure": -58, "cash_flow_deferred_tax": 12, "cash_flow_depreciation_depletion_amortization": 29, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -180, "cash_flow_from_operations": 73, "cash_flow_from_others": -14, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -4, "cash_from_other_investing_activities": 0, "change_in_inventory": -18, "change_in_other_working_capital": -60, "change_in_payables_and_accrued_expense": 274, "change_in_prepaid_assets": 0, "change_in_receivables": -198, "change_in_working_capital": -2, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3396, "issuance_of_stock": 22, "net_change_in_cash": -111, "net_income_from_continuing_operations": 41, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -26, "purchase_of_business": 0, "purchase_of_investment": -667, "purchase_of_ppe": -58, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 545, "sale_of_ppe": 0, "stock_based_compensation": 7, "total_free_cash_flow": 15 }, "date": "2003-09", "filing_date": "2005-12-01", "income_statement": { "cost_of_goods_sold": 1259, "depreciation_depletion_amortization": 29, "ebit": -18, "ebitda": 11, "ebitda_margin": 0.6414, "eps_basic": 0.002, "eps_diluated": 0.002, "gross_margin": 26.59, "gross_profit": 456, "interest_expense": -2, "interest_income": 13, "is_preferred_dividends": 0, "net_income": 44, "net_income_continuing_operations": 41, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 44, "net_interest_income": 33, "net_margin": 2.5656, "operating_income": 31, "operating_margin": 1.8076, "other_income_expense": -9, "other_income_minority_interest": 0, "other_net_income_loss": 3, "other_operating_charges": 0, "pretax_income": 55, "research_development": 111, "revenue": 1715, "selling_general_admin_expense": 314, "shares_outstanding": 20529.656, "tax_provision": -14, "tax_rate": 25.45, "total_operating_expense": 425 } }, { "balance_sheet": { "accounts_payable": 1085, "accounts_payable_accrued_expense": 1289, "accounts_receivable": 586, "accumulated_depreciation": -537, "accumulated_other_comprehensive_income": -31, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 406, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3724, "cash_equivalents_marketable_securities": 4791, "common_stock": 1960, "construction_in_progress": 0, "current_accrued_expenses": 204, "current_deferred_revenue": 406, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.07, "equity_to_asset": 0.621, "finished_goods": 85, "good_will": 85, "gross_ppe": 1221, "intangibles": 107, "inventories_adjustments_allowances": 0, "inventory": 89, "investments_and_advances": 0, "land_and_improvements": 350, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 497, "marke_table_securities": 1067, "minority_interest": 0, "net_ppe": 684, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 259, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 362, "other_current_liabilities": 385, "other_current_payables": 0, "other_current_receivables": 201, "other_equity": -56, "other_gross_ppe": 374, "other_inventories": 0, "other_long_term_assets": 151, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 3, "retained_earnings": 2457, "short_term_capital_lease_obligation": 0, "short_term_debt": 302, "short_term_debt_and_capital_lease_obligation": 302, "total_assets": 6971, "total_current_assets": 6029, "total_current_liabilities": 2382, "total_equity": 4330, "total_liabilities": 2641, "total_non_current_assets": 942, "total_non_current_liabilities_net_minority_interest": 259, "total_receivables": 787, "total_stockholders_equity": 4330, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 1 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3396, "cash_flow_capital_expenditure": -44, "cash_flow_deferred_tax": 6, "cash_flow_depreciation_depletion_amortization": 33, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 77, "cash_flow_from_operations": 219, "cash_flow_from_others": -4, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 32, "cash_from_other_investing_activities": 13, "change_in_inventory": -33, "change_in_other_working_capital": 36, "change_in_payables_and_accrued_expense": -69, "change_in_prepaid_assets": 0, "change_in_receivables": 180, "change_in_working_capital": 114, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3724, "issuance_of_stock": 32, "net_change_in_cash": 328, "net_income_from_continuing_operations": 63, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -395, "purchase_of_ppe": -44, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 503, "sale_of_ppe": 0, "stock_based_compensation": 7, "total_free_cash_flow": 175 }, "date": "2003-12", "filing_date": "2005-02-01", "income_statement": { "cost_of_goods_sold": 1470, "depreciation_depletion_amortization": 33, "ebit": 89, "ebitda": 122, "ebitda_margin": 6.0818, "eps_basic": 0.003, "eps_diluated": 0.003, "gross_margin": 26.72, "gross_profit": 536, "interest_expense": -2, "interest_income": 14, "is_preferred_dividends": 0, "net_income": 63, "net_income_continuing_operations": 63, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 63, "net_interest_income": 12, "net_margin": 3.1406, "operating_income": 74, "operating_margin": 3.6889, "other_income_expense": 1, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 87, "research_development": 119, "revenue": 2006, "selling_general_admin_expense": 343, "shares_outstanding": 20849.248, "tax_provision": -24, "tax_rate": 27.59, "total_operating_expense": 462 } }, { "balance_sheet": { "accounts_payable": 991, "accounts_payable_accrued_expense": 1204, "accounts_receivable": 585, "accumulated_depreciation": -567, "accumulated_other_comprehensive_income": -10, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 432, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3158, "cash_equivalents_marketable_securities": 4594, "common_stock": 2107, "construction_in_progress": 0, "current_accrued_expenses": 213, "current_deferred_revenue": 432, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.667, "finished_goods": 62, "good_will": 85, "gross_ppe": 1254, "intangibles": 106, "inventories_adjustments_allowances": 0, "inventory": 63, "investments_and_advances": 0, "land_and_improvements": 350, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 514, "marke_table_securities": 1436, "minority_interest": 0, "net_ppe": 687, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 265, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 369, "other_current_liabilities": 344, "other_current_payables": 0, "other_current_receivables": 173, "other_equity": -110, "other_gross_ppe": 390, "other_inventories": 0, "other_long_term_assets": 158, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 2503, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 6735, "total_current_assets": 5784, "total_current_liabilities": 1980, "total_equity": 4490, "total_liabilities": 2245, "total_non_current_assets": 951, "total_non_current_liabilities_net_minority_interest": 265, "total_receivables": 758, "total_stockholders_equity": 4490, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3724, "cash_flow_capital_expenditure": -35, "cash_flow_deferred_tax": 2, "cash_flow_depreciation_depletion_amortization": 36, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -403, "cash_flow_from_operations": 61, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -224, "cash_from_other_investing_activities": -1, "change_in_inventory": 26, "change_in_other_working_capital": 38, "change_in_payables_and_accrued_expense": -94, "change_in_prepaid_assets": 0, "change_in_receivables": 1, "change_in_working_capital": -29, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3158, "issuance_of_stock": 76, "net_change_in_cash": -566, "net_income_from_continuing_operations": 46, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -300, "purchase_of_business": 0, "purchase_of_investment": -581, "purchase_of_ppe": -35, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 214, "sale_of_ppe": 0, "stock_based_compensation": 6, "total_free_cash_flow": 26 }, "date": "2004-03", "filing_date": "2005-05-04", "income_statement": { "cost_of_goods_sold": 1379, "depreciation_depletion_amortization": 36, "ebit": 62, "ebitda": 98, "ebitda_margin": 5.1336, "eps_basic": 0.002, "eps_diluated": 0.002, "gross_margin": 27.76, "gross_profit": 530, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 46, "net_income_continuing_operations": 46, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 46, "net_interest_income": 12, "net_margin": 2.4096, "operating_income": 62, "operating_margin": 3.2478, "other_income_expense": -10, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 64, "research_development": 123, "revenue": 1909, "selling_general_admin_expense": 345, "shares_outstanding": 21180.88, "tax_provision": -18, "tax_rate": 28.13, "total_operating_expense": 468 } }, { "balance_sheet": { "accounts_payable": 1061, "accounts_payable_accrued_expense": 1302, "accounts_receivable": 629, "accumulated_depreciation": -568, "accumulated_other_comprehensive_income": -18, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 470, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3120, "cash_equivalents_marketable_securities": 4966, "common_stock": 2369, "construction_in_progress": 0, "current_accrued_expenses": 241, "current_deferred_revenue": 470, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.666, "finished_goods": 71, "good_will": 80, "gross_ppe": 1252, "intangibles": 99, "inventories_adjustments_allowances": 0, "inventory": 72, "investments_and_advances": 0, "land_and_improvements": 350, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 470, "marke_table_securities": 1846, "minority_interest": 0, "net_ppe": 684, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 256, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 396, "other_current_liabilities": 383, "other_current_payables": 0, "other_current_receivables": 223, "other_equity": -103, "other_gross_ppe": 432, "other_inventories": 0, "other_long_term_assets": 154, "other_long_term_liabilities": 0, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 2564, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 7223, "total_current_assets": 6286, "total_current_liabilities": 2155, "total_equity": 4812, "total_liabilities": 2411, "total_non_current_assets": 937, "total_non_current_liabilities_net_minority_interest": 256, "total_receivables": 852, "total_stockholders_equity": 4812, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3158, "cash_flow_capital_expenditure": -38, "cash_flow_deferred_tax": 49, "cash_flow_depreciation_depletion_amortization": 41, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -460, "cash_flow_from_operations": 211, "cash_flow_from_others": 7, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 211, "cash_from_other_investing_activities": -3, "change_in_inventory": -9, "change_in_other_working_capital": 26, "change_in_payables_and_accrued_expense": 70, "change_in_prepaid_assets": 0, "change_in_receivables": -44, "change_in_working_capital": 43, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3120, "issuance_of_stock": 211, "net_change_in_cash": -38, "net_income_from_continuing_operations": 61, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -1318, "purchase_of_ppe": -38, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 899, "sale_of_ppe": 0, "stock_based_compensation": 10, "total_free_cash_flow": 173 }, "date": "2004-06", "filing_date": "2005-08-03", "income_statement": { "cost_of_goods_sold": 1455, "depreciation_depletion_amortization": 41, "ebit": 80, "ebitda": 121, "ebitda_margin": 6.0079, "eps_basic": 0.003, "eps_diluated": 0.003, "gross_margin": 27.76, "gross_profit": 559, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 61, "net_income_continuing_operations": 61, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 61, "net_interest_income": 13, "net_margin": 3.0288, "operating_income": 80, "operating_margin": 3.9722, "other_income_expense": -8, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 85, "research_development": 125, "revenue": 2014, "selling_general_admin_expense": 354, "shares_outstanding": 21986.776, "tax_provision": -24, "tax_rate": 28.24, "total_operating_expense": 479 } }, { "balance_sheet": { "accounts_payable": 1451, "accounts_payable_accrued_expense": 1703, "accounts_receivable": 774, "accumulated_depreciation": -591, "accumulated_other_comprehensive_income": -15, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 342, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2969, "cash_equivalents_marketable_securities": 5464, "common_stock": 2514, "construction_in_progress": 0, "current_accrued_expenses": 252, "current_deferred_revenue": 342, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.631, "finished_goods": 0, "good_will": 80, "gross_ppe": 1298, "intangibles": 97, "inventories_adjustments_allowances": 0, "inventory": 101, "investments_and_advances": 0, "land_and_improvements": 351, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 501, "marke_table_securities": 2495, "minority_interest": 0, "net_ppe": 707, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 315, "non_current_deferred_revenue": 202, "notes_receivable": 0, "other_current_assets": 440, "other_current_liabilities": 606, "other_current_payables": 0, "other_current_receivables": 276, "other_equity": -93, "other_gross_ppe": 446, "other_inventories": 101, "other_long_term_assets": 191, "other_long_term_liabilities": 8, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 2670, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 8050, "total_current_assets": 7055, "total_current_liabilities": 2651, "total_equity": 5076, "total_liabilities": 2974, "total_non_current_assets": 995, "total_non_current_liabilities_net_minority_interest": 323, "total_receivables": 1050, "total_stockholders_equity": 5076, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3120, "cash_flow_capital_expenditure": -59, "cash_flow_deferred_tax": -38, "cash_flow_depreciation_depletion_amortization": 40, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -702, "cash_flow_from_operations": 443, "cash_flow_from_others": 82, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 108, "cash_from_other_investing_activities": 2, "change_in_inventory": -29, "change_in_other_working_capital": 24, "change_in_payables_and_accrued_expense": 390, "change_in_prepaid_assets": 0, "change_in_receivables": -145, "change_in_working_capital": 240, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2969, "issuance_of_stock": 108, "net_change_in_cash": -151, "net_income_from_continuing_operations": 96, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -976, "purchase_of_ppe": -59, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 331, "sale_of_ppe": 0, "stock_based_compensation": 23, "total_free_cash_flow": 384 }, "date": "2004-09", "filing_date": "2006-12-29", "income_statement": { "cost_of_goods_sold": 1718, "depreciation_depletion_amortization": 40, "ebit": 157, "ebitda": 197, "ebitda_margin": 8.383, "eps_basic": 0.005, "eps_diluated": 0.004, "gross_margin": 26.89, "gross_profit": 632, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 96, "net_income_continuing_operations": 96, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 96, "net_interest_income": 27, "net_margin": 4.0851, "operating_income": 120, "operating_margin": 5.1064, "other_income_expense": -13, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 134, "research_development": 124, "revenue": 2350, "selling_general_admin_expense": 388, "shares_outstanding": 22723.4, "tax_provision": -38, "tax_rate": 28.36, "total_operating_expense": 512 } }, { "balance_sheet": { "accounts_payable": 1737, "accounts_payable_accrued_expense": 2077, "accounts_receivable": 865, "accumulated_depreciation": -617, "accumulated_other_comprehensive_income": -3, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 398, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2475, "cash_equivalents_marketable_securities": 6448, "common_stock": 2911, "construction_in_progress": 0, "current_accrued_expenses": 340, "current_deferred_revenue": 398, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.618, "finished_goods": 156, "good_will": 80, "gross_ppe": 1352, "intangibles": 96, "inventories_adjustments_allowances": 0, "inventory": 156, "investments_and_advances": 0, "land_and_improvements": 353, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 545, "marke_table_securities": 3973, "minority_interest": 0, "net_ppe": 735, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 339, "non_current_deferred_revenue": 217, "notes_receivable": 0, "other_current_assets": 521, "other_current_liabilities": 749, "other_current_payables": 0, "other_current_receivables": 332, "other_equity": -83, "other_gross_ppe": 454, "other_inventories": 0, "other_long_term_assets": 209, "other_long_term_liabilities": 9, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 2965, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 9362, "total_current_assets": 8322, "total_current_liabilities": 3224, "total_equity": 5790, "total_liabilities": 3572, "total_non_current_assets": 1040, "total_non_current_liabilities_net_minority_interest": 348, "total_receivables": 1197, "total_stockholders_equity": 5790, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2969, "cash_flow_capital_expenditure": -58, "cash_flow_deferred_tax": -8, "cash_flow_depreciation_depletion_amortization": 41, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1523, "cash_flow_from_operations": 775, "cash_flow_from_others": 142, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 254, "cash_from_other_investing_activities": 13, "change_in_inventory": -55, "change_in_other_working_capital": 155, "change_in_payables_and_accrued_expense": 286, "change_in_prepaid_assets": 0, "change_in_receivables": -91, "change_in_working_capital": 295, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2475, "issuance_of_stock": 254, "net_change_in_cash": -494, "net_income_from_continuing_operations": 295, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -2393, "purchase_of_ppe": -58, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 915, "sale_of_ppe": 0, "stock_based_compensation": 10, "total_free_cash_flow": 717 }, "date": "2004-12", "filing_date": "2006-02-03", "income_statement": { "cost_of_goods_sold": 2494, "depreciation_depletion_amortization": 41, "ebit": 403, "ebitda": 444, "ebitda_margin": 12.7221, "eps_basic": 0.013, "eps_diluated": 0.013, "gross_margin": 28.54, "gross_profit": 996, "interest_expense": 0, "interest_income": 28, "is_preferred_dividends": 0, "net_income": 295, "net_income_continuing_operations": 295, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 295, "net_interest_income": 28, "net_margin": 8.4527, "operating_income": 403, "operating_margin": 11.5473, "other_income_expense": -2, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 429, "research_development": 123, "revenue": 3490, "selling_general_admin_expense": 470, "shares_outstanding": 23468.872, "tax_provision": -134, "tax_rate": 31.24, "total_operating_expense": 593 } }, { "balance_sheet": { "accounts_payable": 1773, "accounts_payable_accrued_expense": 2113, "accounts_receivable": 888, "accumulated_depreciation": -628, "accumulated_other_comprehensive_income": 6, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 427, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 2254, "cash_equivalents_marketable_securities": 7057, "common_stock": 3195, "construction_in_progress": 0, "current_accrued_expenses": 340, "current_deferred_revenue": 427, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.632, "finished_goods": 163, "good_will": 80, "gross_ppe": 1370, "intangibles": 113, "inventories_adjustments_allowances": 0, "inventory": 164, "investments_and_advances": 0, "land_and_improvements": 354, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 542, "marke_table_securities": 4803, "minority_interest": 0, "net_ppe": 742, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 363, "non_current_deferred_revenue": 231, "notes_receivable": 0, "other_current_assets": 544, "other_current_liabilities": 812, "other_current_payables": 0, "other_current_receivables": 354, "other_equity": -70, "other_gross_ppe": 474, "other_inventories": 0, "other_long_term_assets": 249, "other_long_term_liabilities": 10, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 1, "retained_earnings": 3255, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 10111, "total_current_assets": 9007, "total_current_liabilities": 3352, "total_equity": 6386, "total_liabilities": 3725, "total_non_current_assets": 1104, "total_non_current_liabilities_net_minority_interest": 373, "total_receivables": 1242, "total_stockholders_equity": 6386, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2475, "cash_flow_capital_expenditure": -43, "cash_flow_deferred_tax": 21, "cash_flow_depreciation_depletion_amortization": 41, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -909, "cash_flow_from_operations": 536, "cash_flow_from_others": 137, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 152, "cash_from_other_investing_activities": -32, "change_in_inventory": -8, "change_in_other_working_capital": 32, "change_in_payables_and_accrued_expense": 36, "change_in_prepaid_assets": 0, "change_in_receivables": -23, "change_in_working_capital": 37, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 2254, "issuance_of_stock": 152, "net_change_in_cash": -221, "net_income_from_continuing_operations": 290, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -2911, "purchase_of_ppe": -43, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 2077, "sale_of_ppe": 0, "stock_based_compensation": 10, "total_free_cash_flow": 493 }, "date": "2005-03", "filing_date": "2006-05-05", "income_statement": { "cost_of_goods_sold": 2275, "depreciation_depletion_amortization": 41, "ebit": 402, "ebitda": 443, "ebitda_margin": 13.6602, "eps_basic": 0.013, "eps_diluated": 0.012, "gross_margin": 29.85, "gross_profit": 968, "interest_expense": 0, "interest_income": 39, "is_preferred_dividends": 0, "net_income": 290, "net_income_continuing_operations": 290, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 290, "net_interest_income": 39, "net_margin": 8.9423, "operating_income": 402, "operating_margin": 12.3959, "other_income_expense": -6, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 435, "research_development": 119, "revenue": 3243, "selling_general_admin_expense": 447, "shares_outstanding": 23996.308, "tax_provision": -145, "tax_rate": 33.33, "total_operating_expense": 566 } }, { "balance_sheet": { "accounts_payable": 1530, "accounts_payable_accrued_expense": 1893, "accounts_receivable": 827, "accumulated_depreciation": -645, "accumulated_other_comprehensive_income": 9, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 467, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3094, "cash_equivalents_marketable_securities": 7526, "common_stock": 3299, "construction_in_progress": 0, "current_accrued_expenses": 363, "current_deferred_revenue": 467, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.65, "finished_goods": 185, "good_will": 80, "gross_ppe": 1409, "intangibles": 109, "inventories_adjustments_allowances": 0, "inventory": 193, "investments_and_advances": 0, "land_and_improvements": 355, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 558, "marke_table_securities": 4432, "minority_interest": 0, "net_ppe": 764, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 534, "non_current_deferred_revenue": 251, "notes_receivable": 0, "other_current_assets": 556, "other_current_liabilities": 763, "other_current_payables": 0, "other_current_receivables": 274, "other_equity": -62, "other_gross_ppe": 496, "other_inventories": 0, "other_long_term_assets": 239, "other_long_term_liabilities": 10, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 6, "retained_earnings": 3575, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 10488, "total_current_assets": 9376, "total_current_liabilities": 3123, "total_equity": 6821, "total_liabilities": 3667, "total_non_current_assets": 1112, "total_non_current_liabilities_net_minority_interest": 544, "total_receivables": 1101, "total_stockholders_equity": 6821, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 2 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 2254, "cash_flow_capital_expenditure": -63, "cash_flow_deferred_tax": -13, "cash_flow_depreciation_depletion_amortization": 46, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 305, "cash_flow_from_operations": 472, "cash_flow_from_others": 6, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 63, "cash_from_other_investing_activities": -10, "change_in_inventory": -29, "change_in_other_working_capital": 312, "change_in_payables_and_accrued_expense": -243, "change_in_prepaid_assets": 0, "change_in_receivables": 61, "change_in_working_capital": 101, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3094, "issuance_of_stock": 63, "net_change_in_cash": 840, "net_income_from_continuing_operations": 315, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -2320, "purchase_of_ppe": -63, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 2698, "sale_of_ppe": 0, "stock_based_compensation": 17, "total_free_cash_flow": 409 }, "date": "2005-06", "filing_date": "2006-12-29", "income_statement": { "cost_of_goods_sold": 2476, "depreciation_depletion_amortization": 46, "ebit": 426, "ebitda": 472, "ebitda_margin": 13.4091, "eps_basic": 0.014, "eps_diluated": 0.013, "gross_margin": 29.66, "gross_profit": 1044, "interest_expense": 0, "interest_income": 51, "is_preferred_dividends": 0, "net_income": 319, "net_income_continuing_operations": 319, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 319, "net_interest_income": 51, "net_margin": 9.0625, "operating_income": 426, "operating_margin": 12.1023, "other_income_expense": -5, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 472, "research_development": 145, "revenue": 3520, "selling_general_admin_expense": 473, "shares_outstanding": 24102.484, "tax_provision": -153, "tax_rate": 32.42, "total_operating_expense": 618 } }, { "balance_sheet": { "accounts_payable": 1779, "accounts_payable_accrued_expense": 2384, "accounts_receivable": 895, "accumulated_depreciation": -664, "accumulated_other_comprehensive_income": 0, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 527, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 3491, "cash_equivalents_marketable_securities": 8261, "common_stock": 3564, "construction_in_progress": 0, "current_accrued_expenses": 409, "current_deferred_revenue": 501, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.645, "finished_goods": 0, "good_will": 69, "gross_ppe": 1481, "intangibles": 96, "inventories_adjustments_allowances": 0, "inventory": 165, "investments_and_advances": 0, "land_and_improvements": 361, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 551, "marke_table_securities": 4770, "minority_interest": 0, "net_ppe": 817, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 589, "non_current_deferred_revenue": 281, "notes_receivable": 0, "other_current_assets": 562, "other_current_liabilities": 576, "other_current_payables": 0, "other_current_receivables": 417, "other_equity": -61, "other_gross_ppe": 569, "other_inventories": 165, "other_long_term_assets": 303, "other_long_term_liabilities": 12, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 3925, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 11516, "total_current_assets": 10300, "total_current_liabilities": 3487, "total_equity": 7428, "total_liabilities": 4088, "total_non_current_assets": 1216, "total_non_current_liabilities_net_minority_interest": 601, "total_receivables": 1312, "total_stockholders_equity": 7428, "total_tax_payable": 196, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3094, "cash_flow_capital_expenditure": -96, "cash_flow_deferred_tax": 50, "cash_flow_depreciation_depletion_amortization": 51, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -429, "cash_flow_from_operations": 752, "cash_flow_from_others": 152, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 74, "cash_from_other_investing_activities": 8, "change_in_inventory": 28, "change_in_other_working_capital": -150, "change_in_payables_and_accrued_expense": 249, "change_in_prepaid_assets": 0, "change_in_receivables": -68, "change_in_working_capital": 59, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 3491, "issuance_of_stock": 74, "net_change_in_cash": 397, "net_income_from_continuing_operations": 428, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 0, "purchase_of_business": 0, "purchase_of_investment": -3846, "purchase_of_ppe": -96, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 3505, "sale_of_ppe": 0, "stock_based_compensation": 12, "total_free_cash_flow": 656 }, "date": "2005-09", "filing_date": "2007-11-15", "income_statement": { "cost_of_goods_sold": 2643, "depreciation_depletion_amortization": 51, "ebit": 417, "ebitda": 468, "ebitda_margin": 12.7243, "eps_basic": 0.019, "eps_diluated": 0.018, "gross_margin": 28.14, "gross_profit": 1035, "interest_expense": 0, "interest_income": 65, "is_preferred_dividends": 0, "net_income": 428, "net_income_continuing_operations": 428, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 428, "net_interest_income": 65, "net_margin": 11.6368, "operating_income": 417, "operating_margin": 11.3377, "other_income_expense": -5, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 477, "research_development": 147, "revenue": 3678, "selling_general_admin_expense": 471, "shares_outstanding": 24298.344, "tax_provision": -49, "tax_rate": 10.27, "total_operating_expense": 618 } }, { "balance_sheet": { "accounts_payable": 2896, "accounts_payable_accrued_expense": 3347, "accounts_receivable": 1331, "accumulated_depreciation": -692, "accumulated_other_comprehensive_income": -5, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 630, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 4150, "cash_equivalents_marketable_securities": 8707, "common_stock": 3815, "construction_in_progress": 0, "current_accrued_expenses": 451, "current_deferred_revenue": 630, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.591, "finished_goods": 0, "good_will": 69, "gross_ppe": 1547, "intangibles": 93, "inventories_adjustments_allowances": 0, "inventory": 244, "investments_and_advances": 0, "land_and_improvements": 361, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 584, "marke_table_securities": 4557, "minority_interest": 0, "net_ppe": 855, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 728, "non_current_deferred_revenue": 298, "notes_receivable": 0, "other_current_assets": 798, "other_current_liabilities": 1083, "other_current_payables": 0, "other_current_receivables": 1082, "other_equity": 0, "other_gross_ppe": 602, "other_inventories": 244, "other_long_term_assets": 1071, "other_long_term_liabilities": 13, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 4570, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 14181, "total_current_assets": 12162, "total_current_liabilities": 5060, "total_equity": 8380, "total_liabilities": 5801, "total_non_current_assets": 2019, "total_non_current_liabilities_net_minority_interest": 741, "total_receivables": 2413, "total_stockholders_equity": 8380, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 3491, "cash_flow_capital_expenditure": -82, "cash_flow_deferred_tax": 70, "cash_flow_depreciation_depletion_amortization": 52, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 93, "cash_flow_from_operations": 283, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 283, "cash_from_other_investing_activities": -36, "change_in_inventory": -79, "change_in_other_working_capital": -1050, "change_in_payables_and_accrued_expense": 1117, "change_in_prepaid_assets": 0, "change_in_receivables": -436, "change_in_working_capital": -448, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 4150, "issuance_of_stock": 134, "net_change_in_cash": 659, "net_income_from_continuing_operations": 565, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 149, "purchase_of_business": 0, "purchase_of_investment": -3185, "purchase_of_ppe": -82, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 3396, "sale_of_ppe": 0, "stock_based_compensation": 44, "total_free_cash_flow": 201 }, "date": "2005-12", "filing_date": "2007-02-02", "income_statement": { "cost_of_goods_sold": 4185, "depreciation_depletion_amortization": 52, "ebit": 750, "ebitda": 802, "ebitda_margin": 13.9503, "eps_basic": 0.024, "eps_diluated": 0.023, "gross_margin": 27.2, "gross_profit": 1564, "interest_expense": 0, "interest_income": 88, "is_preferred_dividends": 0, "net_income": 565, "net_income_continuing_operations": 565, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 565, "net_interest_income": 88, "net_margin": 9.8278, "operating_income": 750, "operating_margin": 13.0457, "other_income_expense": -7, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 831, "research_development": 182, "revenue": 5749, "selling_general_admin_expense": 632, "shares_outstanding": 24477.796, "tax_provision": -266, "tax_rate": 32.01, "total_operating_expense": 814 } }, { "balance_sheet": { "accounts_payable": 2108, "accounts_payable_accrued_expense": 2559, "accounts_receivable": 861, "accumulated_depreciation": -726, "accumulated_other_comprehensive_income": -5, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 984, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 6346, "cash_equivalents_marketable_securities": 8226, "common_stock": 4014, "construction_in_progress": 0, "current_accrued_expenses": 451, "current_deferred_revenue": 634, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.624, "finished_goods": 0, "good_will": 69, "gross_ppe": 1731, "intangibles": 110, "inventories_adjustments_allowances": 0, "inventory": 204, "investments_and_advances": 0, "land_and_improvements": 485, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 612, "marke_table_securities": 1880, "minority_interest": 0, "net_ppe": 1005, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 760, "non_current_deferred_revenue": 300, "notes_receivable": 0, "other_current_assets": 872, "other_current_liabilities": 913, "other_current_payables": 0, "other_current_receivables": 1123, "other_equity": 0, "other_gross_ppe": 634, "other_inventories": 204, "other_long_term_assets": 1510, "other_long_term_liabilities": 13, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 4673, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 13911, "total_current_assets": 11286, "total_current_liabilities": 4456, "total_equity": 8682, "total_liabilities": 5229, "total_non_current_assets": 2625, "total_non_current_liabilities_net_minority_interest": 773, "total_receivables": 1984, "total_stockholders_equity": 8682, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 4150, "cash_flow_capital_expenditure": -193, "cash_flow_deferred_tax": 13, "cash_flow_depreciation_depletion_amortization": 50, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 2462, "cash_flow_from_operations": -125, "cash_flow_from_others": 3, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -141, "cash_from_other_investing_activities": -25, "change_in_inventory": 40, "change_in_other_working_capital": -365, "change_in_payables_and_accrued_expense": -788, "change_in_prepaid_assets": 0, "change_in_receivables": 470, "change_in_working_capital": -643, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 6346, "issuance_of_stock": 78, "net_change_in_cash": 2196, "net_income_from_continuing_operations": 410, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 134, "purchase_of_business": 0, "purchase_of_investment": -607, "purchase_of_ppe": -193, "repurchase_of_stock": -353, "sale_of_business": 0, "sale_of_investment": 3287, "sale_of_ppe": 0, "stock_based_compensation": 42, "total_free_cash_flow": -318 }, "date": "2006-03", "filing_date": "2007-05-10", "income_statement": { "cost_of_goods_sold": 3062, "depreciation_depletion_amortization": 50, "ebit": 529, "ebitda": 579, "ebitda_margin": 13.2829, "eps_basic": 0.018, "eps_diluated": 0.017, "gross_margin": 29.75, "gross_profit": 1297, "interest_expense": 0, "interest_income": 87, "is_preferred_dividends": 0, "net_income": 410, "net_income_continuing_operations": 410, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 410, "net_interest_income": 87, "net_margin": 9.4058, "operating_income": 529, "operating_margin": 12.1358, "other_income_expense": -11, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 605, "research_development": 176, "revenue": 4359, "selling_general_admin_expense": 592, "shares_outstanding": 24599.036, "tax_provision": -195, "tax_rate": 32.23, "total_operating_expense": 768 } }, { "balance_sheet": { "accounts_payable": 2513, "accounts_payable_accrued_expense": 3000, "accounts_receivable": 1089, "accumulated_depreciation": -757, "accumulated_other_comprehensive_income": 16, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 978, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 8013, "cash_equivalents_marketable_securities": 9176, "common_stock": 4249, "construction_in_progress": 0, "current_accrued_expenses": 487, "current_deferred_revenue": 709, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.617, "finished_goods": 0, "good_will": 38, "gross_ppe": 1954, "intangibles": 75, "inventories_adjustments_allowances": 0, "inventory": 213, "investments_and_advances": 0, "land_and_improvements": 611, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 621, "marke_table_securities": 1163, "minority_interest": 0, "net_ppe": 1197, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 747, "non_current_deferred_revenue": 324, "notes_receivable": 0, "other_current_assets": 1008, "other_current_liabilities": 1045, "other_current_payables": 0, "other_current_receivables": 1005, "other_equity": 0, "other_gross_ppe": 722, "other_inventories": 213, "other_long_term_assets": 1351, "other_long_term_liabilities": 14, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 5065, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 15114, "total_current_assets": 12491, "total_current_liabilities": 5023, "total_equity": 9330, "total_liabilities": 5784, "total_non_current_assets": 2623, "total_non_current_liabilities_net_minority_interest": 761, "total_receivables": 2094, "total_stockholders_equity": 9330, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 6346, "cash_flow_capital_expenditure": -237, "cash_flow_deferred_tax": 118, "cash_flow_depreciation_depletion_amortization": 57, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 531, "cash_flow_from_operations": 1007, "cash_flow_from_others": -2, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 129, "cash_from_other_investing_activities": 62, "change_in_inventory": -9, "change_in_other_working_capital": 157, "change_in_payables_and_accrued_expense": 405, "change_in_prepaid_assets": 0, "change_in_receivables": -228, "change_in_working_capital": 325, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 8013, "issuance_of_stock": 74, "net_change_in_cash": 1667, "net_income_from_continuing_operations": 472, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 56, "purchase_of_business": 0, "purchase_of_investment": -613, "purchase_of_ppe": -237, "repurchase_of_stock": -1, "sale_of_business": 0, "sale_of_investment": 1319, "sale_of_ppe": 0, "stock_based_compensation": 37, "total_free_cash_flow": 770 }, "date": "2006-06", "filing_date": "2007-08-08", "income_statement": { "cost_of_goods_sold": 3045, "depreciation_depletion_amortization": 57, "ebit": 566, "ebitda": 623, "ebitda_margin": 14.2563, "eps_basic": 0.02, "eps_diluated": 0.019, "gross_margin": 30.32, "gross_profit": 1325, "interest_expense": 0, "interest_income": 99, "is_preferred_dividends": 0, "net_income": 472, "net_income_continuing_operations": 472, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 472, "net_interest_income": 99, "net_margin": 10.8009, "operating_income": 566, "operating_margin": 12.9519, "other_income_expense": -4, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 661, "research_development": 175, "revenue": 4370, "selling_general_admin_expense": 584, "shares_outstanding": 24538.304, "tax_provision": -189, "tax_rate": 28.59, "total_operating_expense": 759 } }, { "balance_sheet": { "accounts_payable": 3390, "accounts_payable_accrued_expense": 4360, "accounts_receivable": 1252, "accumulated_depreciation": -794, "accumulated_other_comprehensive_income": 22, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 1042, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 6392, "cash_equivalents_marketable_securities": 10110, "common_stock": 4355, "construction_in_progress": 0, "current_accrued_expenses": 582, "current_deferred_revenue": 718, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.58, "finished_goods": 0, "good_will": 38, "gross_ppe": 2075, "intangibles": 177, "inventories_adjustments_allowances": 0, "inventory": 270, "investments_and_advances": 0, "land_and_improvements": 626, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 689, "marke_table_securities": 3718, "minority_interest": 0, "net_ppe": 1281, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 764, "non_current_deferred_revenue": 383, "notes_receivable": 0, "other_current_assets": 1284, "other_current_liabilities": 1041, "other_current_payables": 0, "other_current_receivables": 1593, "other_equity": 0, "other_gross_ppe": 760, "other_inventories": 270, "other_long_term_assets": 1238, "other_long_term_liabilities": 14, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 5607, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 17205, "total_current_assets": 14509, "total_current_liabilities": 6443, "total_equity": 9984, "total_liabilities": 7221, "total_non_current_assets": 2696, "total_non_current_liabilities_net_minority_interest": 778, "total_receivables": 2845, "total_stockholders_equity": 9984, "total_tax_payable": 388, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 8013, "cash_flow_capital_expenditure": -173, "cash_flow_deferred_tax": -148, "cash_flow_depreciation_depletion_amortization": 66, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -2729, "cash_flow_from_operations": 1055, "cash_flow_from_others": 14, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 53, "cash_from_other_investing_activities": -19, "change_in_inventory": -57, "change_in_other_working_capital": -116, "change_in_payables_and_accrued_expense": 877, "change_in_prepaid_assets": 0, "change_in_receivables": -163, "change_in_working_capital": 541, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 6392, "issuance_of_stock": 32, "net_change_in_cash": -1621, "net_income_from_continuing_operations": 542, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 22, "purchase_of_business": 0, "purchase_of_investment": -2875, "purchase_of_ppe": -145, "repurchase_of_stock": -1, "sale_of_business": 0, "sale_of_investment": 310, "sale_of_ppe": 0, "stock_based_compensation": 40, "total_free_cash_flow": 882 }, "date": "2006-09", "filing_date": "2008-11-05", "income_statement": { "cost_of_goods_sold": 3425, "depreciation_depletion_amortization": 66, "ebit": 608, "ebitda": 674, "ebitda_margin": 13.9343, "eps_basic": 0.023, "eps_diluated": 0.022, "gross_margin": 29.19, "gross_profit": 1412, "interest_expense": 0, "interest_income": 120, "is_preferred_dividends": 0, "net_income": 542, "net_income_continuing_operations": 542, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 542, "net_interest_income": 120, "net_margin": 11.2053, "operating_income": 608, "operating_margin": 12.5698, "other_income_expense": -7, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 721, "research_development": 179, "revenue": 4837, "selling_general_admin_expense": 625, "shares_outstanding": 24617.348, "tax_provision": -179, "tax_rate": 24.83, "total_operating_expense": 804 } }, { "balance_sheet": { "accounts_payable": 3885, "accounts_payable_accrued_expense": 4870, "accounts_receivable": 1621, "accumulated_depreciation": -838, "accumulated_other_comprehensive_income": 23, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 1282, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 7159, "cash_equivalents_marketable_securities": 11869, "common_stock": 4594, "construction_in_progress": 0, "current_accrued_expenses": 539, "current_deferred_revenue": 924, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.577, "finished_goods": 0, "good_will": 38, "gross_ppe": 2200, "intangibles": 184, "inventories_adjustments_allowances": 0, "inventory": 303, "investments_and_advances": 0, "land_and_improvements": 674, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 727, "marke_table_securities": 4710, "minority_interest": 0, "net_ppe": 1362, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 880, "non_current_deferred_revenue": 376, "notes_receivable": 0, "other_current_assets": 1379, "other_current_liabilities": 1185, "other_current_payables": 0, "other_current_receivables": 1492, "other_equity": 0, "other_gross_ppe": 799, "other_inventories": 303, "other_long_term_assets": 1251, "other_long_term_liabilities": 16, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 6611, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 19461, "total_current_assets": 16664, "total_current_liabilities": 7337, "total_equity": 11228, "total_liabilities": 8233, "total_non_current_assets": 2797, "total_non_current_liabilities_net_minority_interest": 896, "total_receivables": 3113, "total_stockholders_equity": 11228, "total_tax_payable": 446, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 6392, "cash_flow_capital_expenditure": -257, "cash_flow_deferred_tax": 73, "cash_flow_depreciation_depletion_amortization": 74, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1234, "cash_flow_from_operations": 1813, "cash_flow_from_others": 5, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 188, "cash_from_other_investing_activities": 15, "change_in_inventory": -33, "change_in_other_working_capital": 518, "change_in_payables_and_accrued_expense": 495, "change_in_prepaid_assets": 0, "change_in_receivables": -369, "change_in_working_capital": 611, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 7159, "issuance_of_stock": 101, "net_change_in_cash": 767, "net_income_from_continuing_operations": 1004, "net_intangibles_purchase_and_sale": -115, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 87, "purchase_of_business": 0, "purchase_of_investment": -2581, "purchase_of_ppe": -142, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 1589, "sale_of_ppe": 0, "stock_based_compensation": 46, "total_free_cash_flow": 1556 }, "date": "2006-12", "filing_date": "2008-02-01", "income_statement": { "cost_of_goods_sold": 4895, "depreciation_depletion_amortization": 74, "ebit": 1322, "ebitda": 1396, "ebitda_margin": 19.6205, "eps_basic": 0.042, "eps_diluated": 0.041, "gross_margin": 31.2, "gross_profit": 2220, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 1004, "net_income_continuing_operations": 1004, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1004, "net_interest_income": 0, "net_margin": 14.111, "operating_income": 1322, "operating_margin": 18.5805, "other_income_expense": 126, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1448, "research_development": 184, "revenue": 7115, "selling_general_admin_expense": 714, "shares_outstanding": 24732.316, "tax_provision": -444, "tax_rate": 30.66, "total_operating_expense": 898 } }, { "balance_sheet": { "accounts_payable": 2403, "accounts_payable_accrued_expense": 3326, "accounts_receivable": 928, "accumulated_depreciation": -895, "accumulated_other_comprehensive_income": 32, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 1286, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 7095, "cash_equivalents_marketable_securities": 12577, "common_stock": 4848, "construction_in_progress": 0, "current_accrued_expenses": 479, "current_deferred_revenue": 922, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.655, "finished_goods": 0, "good_will": 38, "gross_ppe": 2304, "intangibles": 278, "inventories_adjustments_allowances": 0, "inventory": 208, "investments_and_advances": 0, "land_and_improvements": 685, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 776, "marke_table_securities": 5482, "minority_interest": 0, "net_ppe": 1409, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 949, "non_current_deferred_revenue": 414, "notes_receivable": 0, "other_current_assets": 1577, "other_current_liabilities": 873, "other_current_payables": 0, "other_current_receivables": 739, "other_equity": 0, "other_gross_ppe": 843, "other_inventories": 208, "other_long_term_assets": 995, "other_long_term_liabilities": 16, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 7381, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 18711, "total_current_assets": 16029, "total_current_liabilities": 5485, "total_equity": 12261, "total_liabilities": 6450, "total_non_current_assets": 2682, "total_non_current_liabilities_net_minority_interest": 965, "total_receivables": 1667, "total_stockholders_equity": 12261, "total_tax_payable": 444, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 7159, "cash_flow_capital_expenditure": -206, "cash_flow_deferred_tax": 49, "cash_flow_depreciation_depletion_amortization": 69, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -978, "cash_flow_from_operations": 734, "cash_flow_from_others": 1, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 180, "cash_from_other_investing_activities": -2, "change_in_inventory": 95, "change_in_other_working_capital": 476, "change_in_payables_and_accrued_expense": -1482, "change_in_prepaid_assets": 0, "change_in_receivables": 693, "change_in_working_capital": -218, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 7095, "issuance_of_stock": 75, "net_change_in_cash": -64, "net_income_from_continuing_operations": 770, "net_intangibles_purchase_and_sale": -101, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 105, "purchase_of_business": 0, "purchase_of_investment": -3647, "purchase_of_ppe": -105, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 2877, "sale_of_ppe": 0, "stock_based_compensation": 63, "total_free_cash_flow": 528 }, "date": "2007-03", "filing_date": "2008-05-01", "income_statement": { "cost_of_goods_sold": 3415, "depreciation_depletion_amortization": 69, "ebit": 986, "ebitda": 1055, "ebitda_margin": 20.0418, "eps_basic": 0.032, "eps_diluated": 0.031, "gross_margin": 35.13, "gross_profit": 1849, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 770, "net_income_continuing_operations": 770, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 770, "net_interest_income": 0, "net_margin": 14.6277, "operating_income": 986, "operating_margin": 18.731, "other_income_expense": 148, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1134, "research_development": 183, "revenue": 5264, "selling_general_admin_expense": 680, "shares_outstanding": 24826.284, "tax_provision": -364, "tax_rate": 32.1, "total_operating_expense": 863 } }, { "balance_sheet": { "accounts_payable": 3660, "accounts_payable_accrued_expense": 4609, "accounts_receivable": 1410, "accumulated_depreciation": -936, "accumulated_other_comprehensive_income": 56, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 1514, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 7118, "cash_equivalents_marketable_securities": 13767, "common_stock": 5149, "construction_in_progress": 0, "current_accrued_expenses": 487, "current_deferred_revenue": 1063, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.619, "finished_goods": 0, "good_will": 38, "gross_ppe": 2562, "intangibles": 275, "inventories_adjustments_allowances": 0, "inventory": 251, "investments_and_advances": 0, "land_and_improvements": 727, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 928, "marke_table_securities": 6649, "minority_interest": 0, "net_ppe": 1626, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 1234, "non_current_deferred_revenue": 561, "notes_receivable": 0, "other_current_assets": 1826, "other_current_liabilities": 869, "other_current_payables": 0, "other_current_receivables": 1491, "other_equity": 0, "other_gross_ppe": 907, "other_inventories": 251, "other_long_term_assets": 1001, "other_long_term_liabilities": 17, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 8199, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 21647, "total_current_assets": 18745, "total_current_liabilities": 6992, "total_equity": 13404, "total_liabilities": 8243, "total_non_current_assets": 2902, "total_non_current_liabilities_net_minority_interest": 1251, "total_receivables": 2901, "total_stockholders_equity": 13404, "total_tax_payable": 462, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 7095, "cash_flow_capital_expenditure": -289, "cash_flow_deferred_tax": 84, "cash_flow_depreciation_depletion_amortization": 81, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1433, "cash_flow_from_operations": 1227, "cash_flow_from_others": 1, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 229, "cash_from_other_investing_activities": 21, "change_in_inventory": -43, "change_in_other_working_capital": -554, "change_in_payables_and_accrued_expense": 1257, "change_in_prepaid_assets": 0, "change_in_receivables": -482, "change_in_working_capital": 178, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 7118, "issuance_of_stock": 118, "net_change_in_cash": 23, "net_income_from_continuing_operations": 818, "net_intangibles_purchase_and_sale": -6, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 111, "purchase_of_business": 0, "purchase_of_investment": -3365, "purchase_of_ppe": -283, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 2200, "sale_of_ppe": 0, "stock_based_compensation": 65, "total_free_cash_flow": 938 }, "date": "2007-06", "filing_date": "2008-07-23", "income_statement": { "cost_of_goods_sold": 3415, "depreciation_depletion_amortization": 81, "ebit": 1041, "ebitda": 1122, "ebitda_margin": 20.7394, "eps_basic": 0.034, "eps_diluated": 0.033, "gross_margin": 36.88, "gross_profit": 1995, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 818, "net_income_continuing_operations": 818, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 818, "net_interest_income": 0, "net_margin": 15.1201, "operating_income": 1041, "operating_margin": 19.2421, "other_income_expense": 155, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1196, "research_development": 208, "revenue": 5410, "selling_general_admin_expense": 746, "shares_outstanding": 24938.788, "tax_provision": -378, "tax_rate": 31.61, "total_operating_expense": 954 } }, { "balance_sheet": { "accounts_payable": 4970, "accounts_payable_accrued_expense": 5976, "accounts_receivable": 1637, "accumulated_depreciation": -1009, "accumulated_other_comprehensive_income": 63, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 1936, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9352, "cash_equivalents_marketable_securities": 15386, "common_stock": 5368, "construction_in_progress": 0, "current_accrued_expenses": 518, "current_deferred_revenue": 1391, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.573, "finished_goods": 0, "good_will": 38, "gross_ppe": 2841, "intangibles": 337, "inventories_adjustments_allowances": 0, "inventory": 346, "investments_and_advances": 0, "land_and_improvements": 762, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1060, "marke_table_securities": 6034, "minority_interest": 0, "net_ppe": 1832, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 1468, "non_current_deferred_revenue": 849, "notes_receivable": 0, "other_current_assets": 2195, "other_current_liabilities": 1368, "other_current_payables": 0, "other_current_receivables": 2392, "other_equity": 0, "other_gross_ppe": 1019, "other_inventories": 346, "other_long_term_assets": 1222, "other_long_term_liabilities": 67, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 9101, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 25347, "total_current_assets": 21956, "total_current_liabilities": 9280, "total_equity": 14532, "total_liabilities": 10815, "total_non_current_assets": 3391, "total_non_current_liabilities_net_minority_interest": 1535, "total_receivables": 4029, "total_stockholders_equity": 14532, "total_tax_payable": 488, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 7118, "cash_flow_capital_expenditure": -234, "cash_flow_deferred_tax": -128, "cash_flow_depreciation_depletion_amortization": 93, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 396, "cash_flow_from_operations": 1696, "cash_flow_from_others": 5, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 142, "cash_from_other_investing_activities": 15, "change_in_inventory": -95, "change_in_other_working_capital": -148, "change_in_payables_and_accrued_expense": 1224, "change_in_prepaid_assets": 0, "change_in_receivables": -227, "change_in_working_capital": 754, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9352, "issuance_of_stock": 71, "net_change_in_cash": 2234, "net_income_from_continuing_operations": 904, "net_intangibles_purchase_and_sale": -29, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 71, "purchase_of_business": 0, "purchase_of_investment": -2143, "purchase_of_ppe": -205, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 2758, "sale_of_ppe": 0, "stock_based_compensation": 68, "total_free_cash_flow": 1462 }, "date": "2007-09", "filing_date": "2010-01-25", "income_statement": { "cost_of_goods_sold": 4701, "depreciation_depletion_amortization": 93, "ebit": 1058, "ebitda": 1151, "ebitda_margin": 16.9539, "eps_basic": 0.037, "eps_diluated": 0.036, "gross_margin": 30.76, "gross_profit": 2088, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 903, "net_income_continuing_operations": 903, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 903, "net_interest_income": 0, "net_margin": 13.3009, "operating_income": 1058, "operating_margin": 15.584, "other_income_expense": 170, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1228, "research_development": 207, "revenue": 6789, "selling_general_admin_expense": 823, "shares_outstanding": 25084.724, "tax_provision": -325, "tax_rate": 26.47, "total_operating_expense": 1030 } }, { "balance_sheet": { "accounts_payable": 5366, "accounts_payable_accrued_expense": 5988, "accounts_receivable": 1939, "accumulated_depreciation": -1061, "accumulated_other_comprehensive_income": 74, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 2852, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9162, "cash_equivalents_marketable_securities": 18448, "common_stock": 6046, "construction_in_progress": 0, "current_accrued_expenses": 565, "current_deferred_revenue": 2095, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.559, "finished_goods": 0, "good_will": 38, "gross_ppe": 2931, "intangibles": 349, "inventories_adjustments_allowances": 0, "inventory": 459, "investments_and_advances": 0, "land_and_improvements": 774, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1113, "marke_table_securities": 9286, "minority_interest": 0, "net_ppe": 1870, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 1973, "non_current_deferred_revenue": 1193, "notes_receivable": 0, "other_current_assets": 2860, "other_current_liabilities": 1695, "other_current_payables": 0, "other_current_receivables": 2483, "other_equity": 0, "other_gross_ppe": 1044, "other_inventories": 459, "other_long_term_assets": 1631, "other_long_term_liabilities": 727, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 10684, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 30039, "total_current_assets": 26189, "total_current_liabilities": 10535, "total_equity": 16804, "total_liabilities": 13235, "total_non_current_assets": 3850, "total_non_current_liabilities_net_minority_interest": 2700, "total_receivables": 4422, "total_stockholders_equity": 16804, "total_tax_payable": 57, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9352, "cash_flow_capital_expenditure": -232, "cash_flow_deferred_tax": 22, "cash_flow_depreciation_depletion_amortization": 106, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -3462, "cash_flow_from_operations": 2787, "cash_flow_from_others": 14, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 485, "cash_from_other_investing_activities": 19, "change_in_inventory": -113, "change_in_other_working_capital": 885, "change_in_payables_and_accrued_expense": 484, "change_in_prepaid_assets": 0, "change_in_receivables": -302, "change_in_working_capital": 954, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9162, "issuance_of_stock": 179, "net_change_in_cash": -190, "net_income_from_continuing_operations": 1581, "net_intangibles_purchase_and_sale": -8, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 306, "purchase_of_business": 0, "purchase_of_investment": -6136, "purchase_of_ppe": -224, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 2887, "sale_of_ppe": 0, "stock_based_compensation": 110, "total_free_cash_flow": 2555 }, "date": "2007-12", "filing_date": "2009-01-23", "income_statement": { "cost_of_goods_sold": 6276, "depreciation_depletion_amortization": 106, "ebit": 2126, "ebitda": 2232, "ebitda_margin": 23.2306, "eps_basic": 0.065, "eps_diluated": 0.063, "gross_margin": 34.68, "gross_profit": 3332, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 1581, "net_income_continuing_operations": 1581, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1581, "net_interest_income": 0, "net_margin": 16.455, "operating_income": 2126, "operating_margin": 22.1274, "other_income_expense": 200, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 2326, "research_development": 246, "revenue": 9608, "selling_general_admin_expense": 960, "shares_outstanding": 25201.512, "tax_provision": -745, "tax_rate": 32.03, "total_operating_expense": 1206 } }, { "balance_sheet": { "accounts_payable": 4154, "accounts_payable_accrued_expense": 4781, "accounts_receivable": 1593, "accumulated_depreciation": -1151, "accumulated_other_comprehensive_income": 69, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 3242, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9070, "cash_equivalents_marketable_securities": 19448, "common_stock": 6342, "construction_in_progress": 0, "current_accrued_expenses": 522, "current_deferred_revenue": 2416, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.592, "finished_goods": 0, "good_will": 38, "gross_ppe": 3113, "intangibles": 338, "inventories_adjustments_allowances": 0, "inventory": 364, "investments_and_advances": 0, "land_and_improvements": 796, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1199, "marke_table_securities": 10378, "minority_interest": 0, "net_ppe": 1962, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 2084, "non_current_deferred_revenue": 1409, "notes_receivable": 0, "other_current_assets": 3304, "other_current_liabilities": 1611, "other_current_payables": 0, "other_current_receivables": 2027, "other_equity": 0, "other_gross_ppe": 1118, "other_inventories": 364, "other_long_term_assets": 1435, "other_long_term_liabilities": 700, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 11642, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 30471, "total_current_assets": 26736, "total_current_liabilities": 9634, "total_equity": 18053, "total_liabilities": 12418, "total_non_current_assets": 3735, "total_non_current_liabilities_net_minority_interest": 2784, "total_receivables": 3620, "total_stockholders_equity": 18053, "total_tax_payable": 105, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9162, "cash_flow_capital_expenditure": -215, "cash_flow_deferred_tax": -16, "cash_flow_depreciation_depletion_amortization": 116, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1362, "cash_flow_from_operations": 1193, "cash_flow_from_others": -4, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 77, "cash_from_other_investing_activities": 2, "change_in_inventory": 95, "change_in_other_working_capital": 703, "change_in_payables_and_accrued_expense": -1224, "change_in_prepaid_assets": 0, "change_in_receivables": 346, "change_in_working_capital": -80, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9070, "issuance_of_stock": 54, "net_change_in_cash": -92, "net_income_from_continuing_operations": 1045, "net_intangibles_purchase_and_sale": -55, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 23, "purchase_of_business": 0, "purchase_of_investment": -6621, "purchase_of_ppe": -160, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 5472, "sale_of_ppe": 0, "stock_based_compensation": 132, "total_free_cash_flow": 978 }, "date": "2008-03", "filing_date": "2009-04-23", "income_statement": { "cost_of_goods_sold": 5038, "depreciation_depletion_amortization": 116, "ebit": 1315, "ebitda": 1431, "ebitda_margin": 19.0495, "eps_basic": 0.043, "eps_diluated": 0.041, "gross_margin": 32.93, "gross_profit": 2474, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 1045, "net_income_continuing_operations": 1045, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1045, "net_interest_income": 0, "net_margin": 13.9111, "operating_income": 1315, "operating_margin": 17.5053, "other_income_expense": 162, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1477, "research_development": 273, "revenue": 7512, "selling_general_admin_expense": 886, "shares_outstanding": 25181.212, "tax_provision": -432, "tax_rate": 29.25, "total_operating_expense": 1159 } }, { "balance_sheet": { "accounts_payable": 3683, "accounts_payable_accrued_expense": 4313, "accounts_receivable": 1603, "accumulated_depreciation": -1220, "accumulated_other_comprehensive_income": 77, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 3520, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9373, "cash_equivalents_marketable_securities": 20774, "common_stock": 6831, "construction_in_progress": 0, "current_accrued_expenses": 523, "current_deferred_revenue": 2727, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.619, "finished_goods": 0, "good_will": 38, "gross_ppe": 3397, "intangibles": 329, "inventories_adjustments_allowances": 0, "inventory": 545, "investments_and_advances": 0, "land_and_improvements": 807, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1372, "marke_table_securities": 11401, "minority_interest": 0, "net_ppe": 2177, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 2142, "non_current_deferred_revenue": 1336, "notes_receivable": 0, "other_current_assets": 3434, "other_current_liabilities": 1385, "other_current_payables": 0, "other_current_receivables": 1642, "other_equity": 0, "other_gross_ppe": 1218, "other_inventories": 545, "other_long_term_assets": 1205, "other_long_term_liabilities": 727, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 12714, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 31709, "total_current_assets": 27998, "total_current_liabilities": 9218, "total_equity": 19622, "total_liabilities": 12087, "total_non_current_assets": 3711, "total_non_current_liabilities_net_minority_interest": 2869, "total_receivables": 3245, "total_stockholders_equity": 19622, "total_tax_payable": 107, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9070, "cash_flow_capital_expenditure": -330, "cash_flow_deferred_tax": 35, "cash_flow_depreciation_depletion_amortization": 117, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1372, "cash_flow_from_operations": 1321, "cash_flow_from_others": 5, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 354, "cash_from_other_investing_activities": -1, "change_in_inventory": -181, "change_in_other_working_capital": 636, "change_in_payables_and_accrued_expense": -486, "change_in_prepaid_assets": 0, "change_in_receivables": -10, "change_in_working_capital": -41, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9373, "issuance_of_stock": 178, "net_change_in_cash": 303, "net_income_from_continuing_operations": 1072, "net_intangibles_purchase_and_sale": -26, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 176, "purchase_of_business": 0, "purchase_of_investment": -4427, "purchase_of_ppe": -304, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 3386, "sale_of_ppe": 0, "stock_based_compensation": 133, "total_free_cash_flow": 991 }, "date": "2008-06", "filing_date": "2009-07-22", "income_statement": { "cost_of_goods_sold": 4864, "depreciation_depletion_amortization": 117, "ebit": 1392, "ebitda": 1509, "ebitda_margin": 20.217, "eps_basic": 0.043, "eps_diluated": 0.043, "gross_margin": 34.83, "gross_profit": 2600, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 1072, "net_income_continuing_operations": 1072, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1072, "net_interest_income": 0, "net_margin": 14.3623, "operating_income": 1392, "operating_margin": 18.6495, "other_income_expense": 118, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 1510, "research_development": 292, "revenue": 7464, "selling_general_admin_expense": 916, "shares_outstanding": 25288.676, "tax_provision": -438, "tax_rate": 29.01, "total_operating_expense": 1208 } }, { "balance_sheet": { "accounts_payable": 5520, "accounts_payable_accrued_expense": 7026, "accounts_receivable": 2422, "accumulated_depreciation": -1292, "accumulated_other_comprehensive_income": -9, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 2298, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 11875, "cash_equivalents_marketable_securities": 22111, "common_stock": 7177, "construction_in_progress": 0, "current_accrued_expenses": 1000, "current_deferred_revenue": 1617, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.616, "finished_goods": 0, "good_will": 207, "gross_ppe": 3747, "intangibles": 492, "inventories_adjustments_allowances": 0, "inventory": 509, "investments_and_advances": 2379, "land_and_improvements": 810, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1613, "marke_table_securities": 10236, "minority_interest": 0, "net_ppe": 2455, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 1767, "non_current_deferred_revenue": 768, "notes_receivable": 0, "other_current_assets": 2682, "other_current_liabilities": 2037, "other_current_payables": 0, "other_current_receivables": 2282, "other_equity": 0, "other_gross_ppe": 1324, "other_inventories": 509, "other_long_term_assets": 839, "other_long_term_liabilities": 746, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 15129, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 36171, "total_current_assets": 30006, "total_current_liabilities": 11361, "total_equity": 22297, "total_liabilities": 13874, "total_non_current_assets": 6165, "total_non_current_liabilities_net_minority_interest": 2513, "total_receivables": 4704, "total_stockholders_equity": 22297, "total_tax_payable": 506, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9373, "cash_flow_capital_expenditure": -422, "cash_flow_deferred_tax": 357, "cash_flow_depreciation_depletion_amortization": 157, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1993, "cash_flow_from_operations": 4295, "cash_flow_from_others": 7, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 200, "cash_from_other_investing_activities": -250, "change_in_inventory": 36, "change_in_other_working_capital": 63, "change_in_payables_and_accrued_expense": 1822, "change_in_prepaid_assets": 0, "change_in_receivables": -709, "change_in_working_capital": 1212, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 11875, "issuance_of_stock": 72, "net_change_in_cash": 2502, "net_income_from_continuing_operations": 2421, "net_intangibles_purchase_and_sale": -19, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 128, "purchase_of_business": 0, "purchase_of_investment": -5819, "purchase_of_ppe": -403, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 4498, "sale_of_ppe": 0, "stock_based_compensation": 141, "total_free_cash_flow": 3873 }, "date": "2008-09", "filing_date": "2010-10-27", "income_statement": { "cost_of_goods_sold": 8116, "depreciation_depletion_amortization": 157, "ebit": 3494, "ebitda": 3651, "ebitda_margin": 28.287, "eps_basic": 0.098, "eps_diluated": 0.096, "gross_margin": 37.12, "gross_profit": 4791, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 2421, "net_income_continuing_operations": 2421, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 2421, "net_interest_income": 0, "net_margin": 18.7573, "operating_income": 3494, "operating_margin": 27.0706, "other_income_expense": 140, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 3634, "research_development": 298, "revenue": 12907, "selling_general_admin_expense": 999, "shares_outstanding": 25353.216, "tax_provision": -1213, "tax_rate": 33.38, "total_operating_expense": 1297 } }, { "balance_sheet": { "accounts_payable": 4715, "accounts_payable_accrued_expense": 5382, "accounts_receivable": 2196, "accumulated_depreciation": -1417, "accumulated_other_comprehensive_income": 69, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6706, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 7236, "cash_equivalents_marketable_securities": 25647, "common_stock": 7392, "construction_in_progress": 0, "current_accrued_expenses": 567, "current_deferred_revenue": 6235, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.535, "finished_goods": 0, "good_will": 207, "gross_ppe": 3997, "intangibles": 484, "inventories_adjustments_allowances": 0, "inventory": 396, "investments_and_advances": 2498, "land_and_improvements": 888, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1750, "marke_table_securities": 18411, "minority_interest": 0, "net_ppe": 2580, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 4305, "non_current_deferred_revenue": 3440, "notes_receivable": 0, "other_current_assets": 5707, "other_current_liabilities": 2669, "other_current_payables": 0, "other_current_receivables": 1217, "other_equity": 0, "other_gross_ppe": 1359, "other_inventories": 396, "other_long_term_assets": 2062, "other_long_term_liabilities": 816, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 15448, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 42787, "total_current_assets": 35163, "total_current_liabilities": 14757, "total_equity": 22909, "total_liabilities": 19878, "total_non_current_assets": 7624, "total_non_current_liabilities_net_minority_interest": 5121, "total_receivables": 3413, "total_stockholders_equity": 22909, "total_tax_payable": 100, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 11875, "cash_flow_capital_expenditure": -353, "cash_flow_deferred_tax": 276, "cash_flow_depreciation_depletion_amortization": 168, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -8639, "cash_flow_from_operations": 3938, "cash_flow_from_others": 7, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 62, "cash_from_other_investing_activities": -60, "change_in_inventory": 113, "change_in_other_working_capital": 1490, "change_in_payables_and_accrued_expense": -767, "change_in_prepaid_assets": 0, "change_in_receivables": 226, "change_in_working_capital": 1062, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 7236, "issuance_of_stock": 77, "net_change_in_cash": -4639, "net_income_from_continuing_operations": 2255, "net_intangibles_purchase_and_sale": -14, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -15, "purchase_of_business": 0, "purchase_of_investment": -13120, "purchase_of_ppe": -339, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 4894, "sale_of_ppe": 0, "stock_based_compensation": 170, "total_free_cash_flow": 3585 }, "date": "2008-12", "filing_date": "2010-01-25", "income_statement": { "cost_of_goods_sold": 7373, "depreciation_depletion_amortization": 168, "ebit": 3101, "ebitda": 3269, "ebitda_margin": 27.5168, "eps_basic": 0.091, "eps_diluated": 0.089, "gross_margin": 37.94, "gross_profit": 4507, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 2255, "net_income_continuing_operations": 2255, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 2255, "net_interest_income": 0, "net_margin": 18.9815, "operating_income": 3101, "operating_margin": 26.1027, "other_income_expense": 158, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 3259, "research_development": 315, "revenue": 11880, "selling_general_admin_expense": 1091, "shares_outstanding": 25241.832, "tax_provision": -1004, "tax_rate": 30.81, "total_operating_expense": 1406 } }, { "balance_sheet": { "accounts_payable": 3976, "accounts_payable_accrued_expense": 4559, "accounts_receivable": 1932, "accumulated_depreciation": -1551, "accumulated_other_comprehensive_income": 15, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7397, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 4466, "cash_equivalents_marketable_securities": 25013, "common_stock": 7643, "construction_in_progress": 0, "current_accrued_expenses": 483, "current_deferred_revenue": 7014, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.562, "finished_goods": 0, "good_will": 207, "gross_ppe": 4097, "intangibles": 475, "inventories_adjustments_allowances": 0, "inventory": 312, "investments_and_advances": 3865, "land_and_improvements": 899, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1810, "marke_table_securities": 20547, "minority_interest": 0, "net_ppe": 2546, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 4323, "non_current_deferred_revenue": 3460, "notes_receivable": 0, "other_current_assets": 5492, "other_current_liabilities": 1795, "other_current_payables": 0, "other_current_receivables": 1104, "other_equity": 0, "other_gross_ppe": 1388, "other_inventories": 312, "other_long_term_assets": 2498, "other_long_term_liabilities": 852, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 16653, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 43237, "total_current_assets": 33853, "total_current_liabilities": 13751, "total_equity": 24311, "total_liabilities": 18926, "total_non_current_assets": 9384, "total_non_current_liabilities_net_minority_interest": 5175, "total_receivables": 3036, "total_stockholders_equity": 24311, "total_tax_payable": 100, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 7236, "cash_flow_capital_expenditure": -116, "cash_flow_deferred_tax": 294, "cash_flow_depreciation_depletion_amortization": 181, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -3685, "cash_flow_from_operations": 841, "cash_flow_from_others": 1, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 74, "cash_from_other_investing_activities": 5, "change_in_inventory": 84, "change_in_other_working_capital": -1024, "change_in_payables_and_accrued_expense": -760, "change_in_prepaid_assets": 0, "change_in_receivables": 264, "change_in_working_capital": -1436, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 4466, "issuance_of_stock": 45, "net_change_in_cash": -2770, "net_income_from_continuing_operations": 1620, "net_intangibles_purchase_and_sale": -16, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 29, "purchase_of_business": 0, "purchase_of_investment": -10417, "purchase_of_ppe": -100, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 6843, "sale_of_ppe": 0, "stock_based_compensation": 181, "total_free_cash_flow": 725 }, "date": "2009-03", "filing_date": "2010-04-21", "income_statement": { "cost_of_goods_sold": 5457, "depreciation_depletion_amortization": 181, "ebit": 2323, "ebitda": 2504, "ebitda_margin": 27.5649, "eps_basic": 0.065, "eps_diluated": 0.064, "gross_margin": 39.93, "gross_profit": 3627, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 1620, "net_income_continuing_operations": 1620, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1620, "net_interest_income": 0, "net_margin": 17.8336, "operating_income": 2323, "operating_margin": 25.5724, "other_income_expense": 63, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 2386, "research_development": 319, "revenue": 9084, "selling_general_admin_expense": 985, "shares_outstanding": 25283.804, "tax_provision": -766, "tax_rate": 32.1, "total_operating_expense": 1304 } }, { "balance_sheet": { "accounts_payable": 4854, "accounts_payable_accrued_expense": 5517, "accounts_receivable": 2686, "accumulated_depreciation": -1569, "accumulated_other_comprehensive_income": 53, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8816, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 5605, "cash_equivalents_marketable_securities": 24222, "common_stock": 7957, "construction_in_progress": 0, "current_accrued_expenses": 663, "current_deferred_revenue": 8469, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.538, "finished_goods": 0, "good_will": 207, "gross_ppe": 4222, "intangibles": 466, "inventories_adjustments_allowances": 0, "inventory": 380, "investments_and_advances": 6899, "land_and_improvements": 911, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 1804, "marke_table_securities": 18617, "minority_interest": 0, "net_ppe": 2653, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 4637, "non_current_deferred_revenue": 3667, "notes_receivable": 0, "other_current_assets": 6388, "other_current_liabilities": 2328, "other_current_payables": 0, "other_current_receivables": 1494, "other_equity": 0, "other_gross_ppe": 1507, "other_inventories": 380, "other_long_term_assets": 2952, "other_long_term_liabilities": 954, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 17878, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 48140, "total_current_assets": 35170, "total_current_liabilities": 16661, "total_equity": 25888, "total_liabilities": 22252, "total_non_current_assets": 12970, "total_non_current_liabilities_net_minority_interest": 5591, "total_receivables": 4180, "total_stockholders_equity": 25888, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 4466, "cash_flow_capital_expenditure": -272, "cash_flow_deferred_tax": 202, "cash_flow_depreciation_depletion_amortization": 182, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1339, "cash_flow_from_operations": 2270, "cash_flow_from_others": 10, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 208, "cash_from_other_investing_activities": -7, "change_in_inventory": -68, "change_in_other_working_capital": -976, "change_in_payables_and_accrued_expense": 879, "change_in_prepaid_assets": 0, "change_in_receivables": 34, "change_in_working_capital": -131, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 5605, "issuance_of_stock": 166, "net_change_in_cash": 1139, "net_income_from_continuing_operations": 1828, "net_intangibles_purchase_and_sale": -26, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 42, "purchase_of_business": 0, "purchase_of_investment": -11220, "purchase_of_ppe": -246, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 10160, "sale_of_ppe": 0, "stock_based_compensation": 179, "total_free_cash_flow": 1998 }, "date": "2009-06", "filing_date": "2010-07-21", "income_statement": { "cost_of_goods_sold": 5751, "depreciation_depletion_amortization": 182, "ebit": 2632, "ebitda": 2814, "ebitda_margin": 28.909, "eps_basic": 0.073, "eps_diluated": 0.072, "gross_margin": 40.92, "gross_profit": 3983, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 1828, "net_income_continuing_operations": 1828, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 1828, "net_interest_income": 0, "net_margin": 18.7795, "operating_income": 2632, "operating_margin": 27.0392, "other_income_expense": 60, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 2692, "research_development": 341, "revenue": 9734, "selling_general_admin_expense": 1010, "shares_outstanding": 25456.48, "tax_provision": -864, "tax_rate": 32.1, "total_operating_expense": 1351 } }, { "balance_sheet": { "accounts_payable": 5601, "accounts_payable_accrued_expense": 6967, "accounts_receivable": 3361, "accumulated_depreciation": -1713, "accumulated_other_comprehensive_income": 77, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 2278, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 5263, "cash_equivalents_marketable_securities": 23464, "common_stock": 8210, "construction_in_progress": 0, "current_accrued_expenses": 936, "current_deferred_revenue": 2053, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.666, "finished_goods": 0, "good_will": 206, "gross_ppe": 4667, "intangibles": 453, "inventories_adjustments_allowances": 0, "inventory": 455, "investments_and_advances": 10528, "land_and_improvements": 955, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 2047, "marke_table_securities": 18201, "minority_interest": 0, "net_ppe": 2954, "non_current_deferred_income_tax": 2216, "non_current_deferred_liabilities": 853, "non_current_deferred_revenue": 853, "notes_receivable": 0, "other_current_assets": 2579, "other_current_liabilities": 2261, "other_current_payables": 0, "other_current_receivables": 1696, "other_equity": 0, "other_gross_ppe": 1665, "other_inventories": 455, "other_long_term_assets": 2011, "other_long_term_liabilities": 1286, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 23353, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 47501, "total_current_assets": 31555, "total_current_liabilities": 11506, "total_equity": 31640, "total_liabilities": 15861, "total_non_current_assets": 15946, "total_non_current_liabilities_net_minority_interest": 4355, "total_receivables": 5057, "total_stockholders_equity": 31640, "total_tax_payable": 430, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 5605, "cash_flow_capital_expenditure": -472, "cash_flow_deferred_tax": 268, "cash_flow_depreciation_depletion_amortization": 203, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -3771, "cash_flow_from_operations": 3110, "cash_flow_from_others": 8, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 319, "cash_from_other_investing_activities": -12, "change_in_inventory": -75, "change_in_other_working_capital": 131, "change_in_payables_and_accrued_expense": 740, "change_in_prepaid_assets": 0, "change_in_receivables": -877, "change_in_working_capital": -81, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 5263, "issuance_of_stock": 187, "net_change_in_cash": -342, "net_income_from_continuing_operations": 2532, "net_intangibles_purchase_and_sale": -13, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 132, "purchase_of_business": 0, "purchase_of_investment": -12068, "purchase_of_ppe": -459, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 8781, "sale_of_ppe": 0, "stock_based_compensation": 180, "total_free_cash_flow": 2638 }, "date": "2009-09", "filing_date": "2010-10-27", "income_statement": { "cost_of_goods_sold": 7102, "depreciation_depletion_amortization": 203, "ebit": 3684, "ebitda": 3887, "ebitda_margin": 31.8424, "eps_basic": 0.066, "eps_diluated": 0.065, "gross_margin": 41.82, "gross_profit": 5105, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 2532, "net_income_continuing_operations": 2532, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 2532, "net_interest_income": 0, "net_margin": 20.7422, "operating_income": 3684, "operating_margin": 30.1794, "other_income_expense": 45, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 3729, "research_development": 358, "revenue": 12207, "selling_general_admin_expense": 1063, "shares_outstanding": 25602.444, "tax_provision": -1197, "tax_rate": 32.1, "total_operating_expense": 1421 } }, { "balance_sheet": { "accounts_payable": 6511, "accounts_payable_accrued_expense": 7688, "accounts_receivable": 3090, "accumulated_depreciation": -1871, "accumulated_other_comprehensive_income": 111, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 2833, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 7609, "cash_equivalents_marketable_securities": 24796, "common_stock": 8962, "construction_in_progress": 0, "current_accrued_expenses": 919, "current_deferred_revenue": 2590, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.663, "finished_goods": 0, "good_will": 253, "gross_ppe": 4986, "intangibles": 494, "inventories_adjustments_allowances": 0, "inventory": 576, "investments_and_advances": 15024, "land_and_improvements": 1041, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 2206, "marke_table_securities": 17187, "minority_interest": 0, "net_ppe": 3115, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 3691, "non_current_deferred_revenue": 922, "notes_receivable": 0, "other_current_assets": 3079, "other_current_liabilities": 2576, "other_current_payables": 0, "other_current_receivables": 1791, "other_equity": 0, "other_gross_ppe": 1739, "other_inventories": 576, "other_long_term_assets": 1961, "other_long_term_liabilities": 1370, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 26695, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 53926, "total_current_assets": 33332, "total_current_liabilities": 13097, "total_equity": 35768, "total_liabilities": 18158, "total_non_current_assets": 20594, "total_non_current_liabilities_net_minority_interest": 5061, "total_receivables": 4881, "total_stockholders_equity": 35768, "total_tax_payable": 258, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 5263, "cash_flow_capital_expenditure": -381, "cash_flow_deferred_tax": 425, "cash_flow_depreciation_depletion_amortization": 209, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -3958, "cash_flow_from_operations": 5781, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 523, "cash_from_other_investing_activities": -70, "change_in_inventory": -121, "change_in_other_working_capital": 553, "change_in_payables_and_accrued_expense": 956, "change_in_prepaid_assets": 0, "change_in_receivables": 176, "change_in_working_capital": 1564, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 7609, "issuance_of_stock": 374, "net_change_in_cash": 2346, "net_income_from_continuing_operations": 3378, "net_intangibles_purchase_and_sale": -5, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 149, "purchase_of_business": 0, "purchase_of_investment": -12922, "purchase_of_ppe": -376, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 9415, "sale_of_ppe": 0, "stock_based_compensation": 205, "total_free_cash_flow": 5400 }, "date": "2009-12", "filing_date": "2011-01-19", "income_statement": { "cost_of_goods_sold": 9272, "depreciation_depletion_amortization": 209, "ebit": 4725, "ebitda": 4934, "ebitda_margin": 31.4608, "eps_basic": 0.134, "eps_diluated": 0.131, "gross_margin": 40.88, "gross_profit": 6411, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 3378, "net_income_continuing_operations": 3378, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 3378, "net_interest_income": 0, "net_margin": 21.5392, "operating_income": 4725, "operating_margin": 30.1282, "other_income_expense": 33, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 4758, "research_development": 398, "revenue": 15683, "selling_general_admin_expense": 1288, "shares_outstanding": 25753.924, "tax_provision": -1380, "tax_rate": 29, "total_operating_expense": 1686 } }, { "balance_sheet": { "accounts_payable": 5666, "accounts_payable_accrued_expense": 6770, "accounts_receivable": 2886, "accumulated_depreciation": -2051, "accumulated_other_comprehensive_income": 125, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 2885, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 10018, "cash_equivalents_marketable_securities": 23155, "common_stock": 9553, "construction_in_progress": 0, "current_accrued_expenses": 849, "current_deferred_revenue": 2542, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.69, "finished_goods": 0, "good_will": 480, "gross_ppe": 5555, "intangibles": 743, "inventories_adjustments_allowances": 0, "inventory": 638, "investments_and_advances": 18549, "land_and_improvements": 1170, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 2587, "marke_table_securities": 13137, "minority_interest": 0, "net_ppe": 3504, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 4182, "non_current_deferred_revenue": 941, "notes_receivable": 0, "other_current_assets": 5657, "other_current_liabilities": 2574, "other_current_payables": 0, "other_current_receivables": 0, "other_equity": 0, "other_gross_ppe": 1798, "other_inventories": 638, "other_long_term_assets": 1925, "other_long_term_liabilities": 1298, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 29670, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 57057, "total_current_assets": 32336, "total_current_liabilities": 12229, "total_equity": 39348, "total_liabilities": 17709, "total_non_current_assets": 24721, "total_non_current_liabilities_net_minority_interest": 5480, "total_receivables": 2886, "total_stockholders_equity": 39348, "total_tax_payable": 255, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 7609, "cash_flow_capital_expenditure": -301, "cash_flow_deferred_tax": 468, "cash_flow_depreciation_depletion_amortization": 216, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -83, "cash_flow_from_operations": 2330, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 162, "cash_from_other_investing_activities": -245, "change_in_inventory": -62, "change_in_other_working_capital": -882, "change_in_payables_and_accrued_expense": -974, "change_in_prepaid_assets": 0, "change_in_receivables": 259, "change_in_working_capital": -1659, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 10018, "issuance_of_stock": 160, "net_change_in_cash": 2409, "net_income_from_continuing_operations": 3074, "net_intangibles_purchase_and_sale": -27, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 2, "purchase_of_business": 0, "purchase_of_investment": -12139, "purchase_of_ppe": -274, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 12602, "sale_of_ppe": 0, "stock_based_compensation": 231, "total_free_cash_flow": 2029 }, "date": "2010-03", "filing_date": "2011-04-21", "income_statement": { "cost_of_goods_sold": 7874, "depreciation_depletion_amortization": 216, "ebit": 3979, "ebitda": 4195, "ebitda_margin": 31.0764, "eps_basic": 0.121, "eps_diluated": 0.119, "gross_margin": 41.67, "gross_profit": 5625, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 3074, "net_income_continuing_operations": 3074, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 3074, "net_interest_income": 0, "net_margin": 22.7721, "operating_income": 3979, "operating_margin": 29.4763, "other_income_expense": 50, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 4029, "research_development": 426, "revenue": 13499, "selling_general_admin_expense": 1220, "shares_outstanding": 25840.584, "tax_provision": -955, "tax_rate": 23.7, "total_operating_expense": 1646 } }, { "balance_sheet": { "accounts_payable": 8469, "accounts_payable_accrued_expense": 9480, "accounts_receivable": 3447, "accumulated_depreciation": -2238, "accumulated_other_comprehensive_income": 108, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 3202, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9705, "cash_equivalents_marketable_securities": 24288, "common_stock": 10133, "construction_in_progress": 0, "current_accrued_expenses": 955, "current_deferred_revenue": 2691, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.666, "finished_goods": 0, "good_will": 714, "gross_ppe": 6228, "intangibles": 1032, "inventories_adjustments_allowances": 0, "inventory": 942, "investments_and_advances": 21551, "land_and_improvements": 1302, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 3031, "marke_table_securities": 14583, "minority_interest": 0, "net_ppe": 3990, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 4849, "non_current_deferred_revenue": 1021, "notes_receivable": 0, "other_current_assets": 4404, "other_current_liabilities": 2930, "other_current_payables": 0, "other_current_receivables": 2952, "other_equity": 0, "other_gross_ppe": 1895, "other_inventories": 942, "other_long_term_assets": 2119, "other_long_term_liabilities": 1153, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 32870, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 64725, "total_current_assets": 36033, "total_current_liabilities": 15612, "total_equity": 43111, "total_liabilities": 21614, "total_non_current_assets": 28692, "total_non_current_liabilities_net_minority_interest": 6002, "total_receivables": 6399, "total_stockholders_equity": 43111, "total_tax_payable": 56, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 10018, "cash_flow_capital_expenditure": -626, "cash_flow_deferred_tax": 405, "cash_flow_depreciation_depletion_amortization": 273, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -5430, "cash_flow_from_operations": 4801, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 316, "cash_from_other_investing_activities": -336, "change_in_inventory": -304, "change_in_other_working_capital": -105, "change_in_payables_and_accrued_expense": 2830, "change_in_prepaid_assets": 0, "change_in_receivables": -1770, "change_in_working_capital": 651, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9705, "issuance_of_stock": 199, "net_change_in_cash": -313, "net_income_from_continuing_operations": 3253, "net_intangibles_purchase_and_sale": -31, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 117, "purchase_of_business": 0, "purchase_of_investment": -16257, "purchase_of_ppe": -595, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 11789, "sale_of_ppe": 0, "stock_based_compensation": 219, "total_free_cash_flow": 4175 }, "date": "2010-06", "filing_date": "2011-07-20", "income_statement": { "cost_of_goods_sold": 9564, "depreciation_depletion_amortization": 273, "ebit": 4234, "ebitda": 4507, "ebitda_margin": 28.707, "eps_basic": 0.128, "eps_diluated": 0.125, "gross_margin": 39.08, "gross_profit": 6136, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 3253, "net_income_continuing_operations": 3253, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 3253, "net_interest_income": 0, "net_margin": 20.7197, "operating_income": 4234, "operating_margin": 26.9682, "other_income_expense": 58, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 4292, "research_development": 464, "revenue": 15700, "selling_general_admin_expense": 1438, "shares_outstanding": 25966.108, "tax_provision": -1039, "tax_rate": 24.21, "total_operating_expense": 1902 } }, { "balance_sheet": { "accounts_payable": 12015, "accounts_payable_accrued_expense": 13382, "accounts_receivable": 5510, "accumulated_depreciation": -2466, "accumulated_other_comprehensive_income": -46, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 3647, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 11261, "cash_equivalents_marketable_securities": 25620, "common_stock": 10668, "construction_in_progress": 0, "current_accrued_expenses": 1157, "current_deferred_revenue": 2984, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.636, "finished_goods": 0, "good_will": 741, "gross_ppe": 7234, "intangibles": 1083, "inventories_adjustments_allowances": 0, "inventory": 1051, "investments_and_advances": 25391, "land_and_improvements": 1471, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 3733, "marke_table_securities": 14359, "minority_interest": 0, "net_ppe": 4768, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 5439, "non_current_deferred_revenue": 1139, "notes_receivable": 0, "other_current_assets": 5083, "other_current_liabilities": 3693, "other_current_payables": 0, "other_current_receivables": 4414, "other_equity": 0, "other_gross_ppe": 2030, "other_inventories": 1051, "other_long_term_assets": 2263, "other_long_term_liabilities": 1231, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 37169, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 75183, "total_current_assets": 41678, "total_current_liabilities": 20722, "total_equity": 47791, "total_liabilities": 27392, "total_non_current_assets": 33505, "total_non_current_liabilities_net_minority_interest": 6670, "total_receivables": 9924, "total_stockholders_equity": 47791, "total_tax_payable": 210, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9705, "cash_flow_capital_expenditure": -813, "cash_flow_deferred_tax": 142, "cash_flow_depreciation_depletion_amortization": 329, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -4383, "cash_flow_from_operations": 5683, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 256, "cash_from_other_investing_activities": -7, "change_in_inventory": -109, "change_in_other_working_capital": 819, "change_in_payables_and_accrued_expense": 3495, "change_in_prepaid_assets": 0, "change_in_receivables": -3525, "change_in_working_capital": 680, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 11261, "issuance_of_stock": 179, "net_change_in_cash": 1556, "net_income_from_continuing_operations": 4308, "net_intangibles_purchase_and_sale": -53, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 77, "purchase_of_business": 0, "purchase_of_investment": -16475, "purchase_of_ppe": -760, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 12912, "sale_of_ppe": 0, "stock_based_compensation": 224, "total_free_cash_flow": 4870 }, "date": "2010-09", "filing_date": "2012-10-31", "income_statement": { "cost_of_goods_sold": 12831, "depreciation_depletion_amortization": 329, "ebit": 5447, "ebitda": 5776, "ebitda_margin": 28.3931, "eps_basic": 0.169, "eps_diluated": 0.166, "gross_margin": 36.93, "gross_profit": 7512, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 4308, "net_income_continuing_operations": 4308, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 4308, "net_interest_income": 0, "net_margin": 21.1768, "operating_income": 5447, "operating_margin": 26.7758, "other_income_expense": 14, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 5461, "research_development": 494, "revenue": 20343, "selling_general_admin_expense": 1571, "shares_outstanding": 26007.1, "tax_provision": -1153, "tax_rate": 21.11, "total_operating_expense": 2065 } }, { "balance_sheet": { "accounts_payable": 14301, "accounts_payable_accrued_expense": 15809, "accounts_receivable": 6027, "accumulated_depreciation": -2767, "accumulated_other_comprehensive_income": 114, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 4347, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 10734, "cash_equivalents_marketable_securities": 26977, "common_stock": 11502, "construction_in_progress": 0, "current_accrued_expenses": 1356, "current_deferred_revenue": 3541, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.63, "finished_goods": 0, "good_will": 741, "gross_ppe": 8635, "intangibles": 1263, "inventories_adjustments_allowances": 0, "inventory": 885, "investments_and_advances": 32730, "land_and_improvements": 1968, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 4606, "marke_table_securities": 16243, "minority_interest": 0, "net_ppe": 5868, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 6634, "non_current_deferred_revenue": 1216, "notes_receivable": 0, "other_current_assets": 5191, "other_current_liabilities": 3639, "other_current_payables": 0, "other_current_receivables": 4847, "other_equity": 0, "other_gross_ppe": 2061, "other_inventories": 885, "other_long_term_assets": 2954, "other_long_term_liabilities": 1647, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 43050, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 86742, "total_current_assets": 43927, "total_current_liabilities": 23795, "total_equity": 54666, "total_liabilities": 32076, "total_non_current_assets": 42815, "total_non_current_liabilities_net_minority_interest": 8281, "total_receivables": 10874, "total_stockholders_equity": 54666, "total_tax_payable": 152, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 11261, "cash_flow_capital_expenditure": -1263, "cash_flow_deferred_tax": 823, "cash_flow_depreciation_depletion_amortization": 356, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -10729, "cash_flow_from_operations": 9773, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 429, "cash_from_other_investing_activities": -23, "change_in_inventory": 166, "change_in_other_working_capital": 729, "change_in_payables_and_accrued_expense": 2346, "change_in_prepaid_assets": 0, "change_in_receivables": -950, "change_in_working_capital": 2291, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 10734, "issuance_of_stock": 208, "net_change_in_cash": -527, "net_income_from_continuing_operations": 6004, "net_intangibles_purchase_and_sale": -49, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 221, "purchase_of_business": 0, "purchase_of_investment": -19575, "purchase_of_ppe": -1214, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 10132, "sale_of_ppe": 0, "stock_based_compensation": 299, "total_free_cash_flow": 8510 }, "date": "2010-12", "filing_date": "2012-01-25", "income_statement": { "cost_of_goods_sold": 16443, "depreciation_depletion_amortization": 356, "ebit": 7827, "ebitda": 8183, "ebitda_margin": 30.6009, "eps_basic": 0.233, "eps_diluated": 0.23, "gross_margin": 38.51, "gross_profit": 10298, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 6004, "net_income_continuing_operations": 6004, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 6004, "net_interest_income": 0, "net_margin": 22.4524, "operating_income": 7827, "operating_margin": 29.2697, "other_income_expense": 136, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 7963, "research_development": 575, "revenue": 26741, "selling_general_admin_expense": 1896, "shares_outstanding": 26128.312, "tax_provision": -1959, "tax_rate": 24.6, "total_operating_expense": 2471 } }, { "balance_sheet": { "accounts_payable": 13714, "accounts_payable_accrued_expense": 16235, "accounts_receivable": 5798, "accumulated_depreciation": -3175, "accumulated_other_comprehensive_income": 126, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 4828, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 15978, "cash_equivalents_marketable_securities": 29234, "common_stock": 12326, "construction_in_progress": 0, "current_accrued_expenses": 1590, "current_deferred_revenue": 3591, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.648, "finished_goods": 0, "good_will": 741, "gross_ppe": 9416, "intangibles": 1248, "inventories_adjustments_allowances": 0, "inventory": 930, "investments_and_advances": 36533, "land_and_improvements": 1995, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 5234, "marke_table_securities": 13256, "minority_interest": 0, "net_ppe": 6241, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 7380, "non_current_deferred_revenue": 1230, "notes_receivable": 0, "other_current_assets": 5738, "other_current_liabilities": 3264, "other_current_payables": 0, "other_current_receivables": 5297, "other_equity": 0, "other_gross_ppe": 2187, "other_inventories": 930, "other_long_term_assets": 3885, "other_long_term_liabilities": 1720, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 49025, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 94904, "total_current_assets": 46997, "total_current_liabilities": 24327, "total_equity": 61477, "total_liabilities": 33427, "total_non_current_assets": 47907, "total_non_current_liabilities_net_minority_interest": 9100, "total_receivables": 11095, "total_stockholders_equity": 61477, "total_tax_payable": 931, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 10734, "cash_flow_capital_expenditure": -656, "cash_flow_deferred_tax": 740, "cash_flow_depreciation_depletion_amortization": 434, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1522, "cash_flow_from_operations": 6219, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 547, "cash_from_other_investing_activities": 35, "change_in_inventory": -45, "change_in_other_working_capital": -243, "change_in_payables_and_accrued_expense": -720, "change_in_prepaid_assets": 0, "change_in_receivables": -221, "change_in_working_capital": -1229, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 15978, "issuance_of_stock": 286, "net_change_in_cash": 5244, "net_income_from_continuing_operations": 5987, "net_intangibles_purchase_and_sale": -32, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 261, "purchase_of_business": 0, "purchase_of_investment": -22685, "purchase_of_ppe": -624, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 21784, "sale_of_ppe": 0, "stock_based_compensation": 287, "total_free_cash_flow": 5563 }, "date": "2011-03", "filing_date": "2012-04-25", "income_statement": { "cost_of_goods_sold": 14449, "depreciation_depletion_amortization": 434, "ebit": 7874, "ebitda": 8308, "ebitda_margin": 33.6806, "eps_basic": 0.232, "eps_diluated": 0.229, "gross_margin": 41.42, "gross_profit": 10218, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 5987, "net_income_continuing_operations": 5987, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 5987, "net_interest_income": 0, "net_margin": 24.2713, "operating_income": 7874, "operating_margin": 31.9212, "other_income_expense": 26, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 7900, "research_development": 581, "revenue": 24667, "selling_general_admin_expense": 1763, "shares_outstanding": 26206.432, "tax_provision": -1913, "tax_rate": 24.22, "total_operating_expense": 2344 } }, { "balance_sheet": { "accounts_payable": 15270, "accounts_payable_accrued_expense": 22867, "accounts_receivable": 6102, "accumulated_depreciation": -3599, "accumulated_other_comprehensive_income": 389, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 3992, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 12091, "cash_equivalents_marketable_securities": 28395, "common_stock": 12715, "construction_in_progress": 0, "current_accrued_expenses": 7597, "current_deferred_revenue": 3992, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.65, "finished_goods": 0, "good_will": 741, "gross_ppe": 10348, "intangibles": 1910, "inventories_adjustments_allowances": 0, "inventory": 889, "investments_and_advances": 47761, "land_and_improvements": 2028, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 5961, "marke_table_securities": 16304, "minority_interest": 0, "net_ppe": 6749, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 8738, "non_current_deferred_revenue": 1407, "notes_receivable": 0, "other_current_assets": 6143, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 5369, "other_equity": 0, "other_gross_ppe": 2359, "other_inventories": 889, "other_long_term_assets": 3440, "other_long_term_liabilities": 1818, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 56239, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 106758, "total_current_assets": 46898, "total_current_liabilities": 26859, "total_equity": 69343, "total_liabilities": 37415, "total_non_current_assets": 59860, "total_non_current_liabilities_net_minority_interest": 10556, "total_receivables": 11471, "total_stockholders_equity": 69343, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 15978, "cash_flow_capital_expenditure": -962, "cash_flow_deferred_tax": 669, "cash_flow_depreciation_depletion_amortization": 481, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -15032, "cash_flow_from_operations": 11108, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 37, "cash_from_other_investing_activities": 22, "change_in_inventory": 41, "change_in_other_working_capital": 1847, "change_in_payables_and_accrued_expense": 854, "change_in_prepaid_assets": 0, "change_in_receivables": -376, "change_in_working_capital": 2366, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 12091, "issuance_of_stock": 83, "net_change_in_cash": -3887, "net_income_from_continuing_operations": 7308, "net_intangibles_purchase_and_sale": -185, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -46, "purchase_of_business": 0, "purchase_of_investment": -32873, "purchase_of_ppe": -777, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 18781, "sale_of_ppe": 0, "stock_based_compensation": 284, "total_free_cash_flow": 10146 }, "date": "2011-06", "filing_date": "2012-07-25", "income_statement": { "cost_of_goods_sold": 16649, "depreciation_depletion_amortization": 481, "ebit": 9379, "ebitda": 9860, "ebitda_margin": 34.5105, "eps_basic": 0.282, "eps_diluated": 0.278, "gross_margin": 41.73, "gross_profit": 11922, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 7308, "net_income_continuing_operations": 7308, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 7308, "net_interest_income": 0, "net_margin": 25.5784, "operating_income": 9379, "operating_margin": 32.827, "other_income_expense": 172, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 9551, "research_development": 628, "revenue": 28571, "selling_general_admin_expense": 1915, "shares_outstanding": 26258.68, "tax_provision": -2243, "tax_rate": 23.48, "total_operating_expense": 2543 } }, { "balance_sheet": { "accounts_payable": 14632, "accounts_payable_accrued_expense": 17610, "accounts_receivable": 5369, "accumulated_depreciation": -3991, "accumulated_other_comprehensive_income": 443, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6129, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 9815, "cash_equivalents_marketable_securities": 25952, "common_stock": 13331, "construction_in_progress": 0, "current_accrued_expenses": 1838, "current_deferred_revenue": 4091, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.658, "finished_goods": 0, "good_will": 896, "gross_ppe": 11768, "intangibles": 4432, "inventories_adjustments_allowances": 0, "inventory": 776, "investments_and_advances": 55618, "land_and_improvements": 2059, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 7110, "marke_table_securities": 16137, "minority_interest": 0, "net_ppe": 7777, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 9845, "non_current_deferred_revenue": 1686, "notes_receivable": 0, "other_current_assets": 6543, "other_current_liabilities": 4231, "other_current_payables": 0, "other_current_receivables": 6348, "other_equity": 0, "other_gross_ppe": 2599, "other_inventories": 776, "other_long_term_assets": 3556, "other_long_term_liabilities": 1941, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 62841, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 116371, "total_current_assets": 44988, "total_current_liabilities": 27970, "total_equity": 76615, "total_liabilities": 39756, "total_non_current_assets": 71383, "total_non_current_liabilities_net_minority_interest": 11786, "total_receivables": 11717, "total_stockholders_equity": 76615, "total_tax_payable": 1140, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 12091, "cash_flow_capital_expenditure": -4571, "cash_flow_deferred_tax": 636, "cash_flow_depreciation_depletion_amortization": 543, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -13136, "cash_flow_from_operations": 10429, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 431, "cash_from_other_investing_activities": -537, "change_in_inventory": 113, "change_in_other_working_capital": 2425, "change_in_payables_and_accrued_expense": 35, "change_in_prepaid_assets": 0, "change_in_receivables": -244, "change_in_working_capital": 2329, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 9815, "issuance_of_stock": 254, "net_change_in_cash": -2276, "net_income_from_continuing_operations": 6623, "net_intangibles_purchase_and_sale": -2926, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 177, "purchase_of_business": 0, "purchase_of_investment": -27184, "purchase_of_ppe": -1645, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 19156, "sale_of_ppe": 0, "stock_based_compensation": 298, "total_free_cash_flow": 5858 }, "date": "2011-09", "filing_date": "2013-10-30", "income_statement": { "cost_of_goods_sold": 16890, "depreciation_depletion_amortization": 543, "ebit": 9125, "ebitda": 9668, "ebitda_margin": 34.1988, "eps_basic": 0.255, "eps_diluated": 0.252, "gross_margin": 40.25, "gross_profit": 11380, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 6623, "net_income_continuing_operations": 6623, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 6623, "net_interest_income": 0, "net_margin": 23.4277, "operating_income": 8710, "operating_margin": 30.81, "other_income_expense": 81, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 8791, "research_development": 645, "revenue": 28270, "selling_general_admin_expense": 2025, "shares_outstanding": 26306.448, "tax_provision": -2168, "tax_rate": 24.66, "total_operating_expense": 2670 } }, { "balance_sheet": { "accounts_payable": 18221, "accounts_payable_accrued_expense": 23008, "accounts_receivable": 8930, "accumulated_depreciation": -4524, "accumulated_other_comprehensive_income": 384, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6431, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 10310, "cash_equivalents_marketable_securities": 30156, "common_stock": 13961, "construction_in_progress": 0, "current_accrued_expenses": 2267, "current_deferred_revenue": 4886, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.649, "finished_goods": 0, "good_will": 896, "gross_ppe": 12340, "intangibles": 4368, "inventories_adjustments_allowances": 0, "inventory": 1236, "investments_and_advances": 67445, "land_and_improvements": 2090, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 7508, "marke_table_securities": 19846, "minority_interest": 0, "net_ppe": 7816, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 11912, "non_current_deferred_revenue": 2187, "notes_receivable": 0, "other_current_assets": 6895, "other_current_liabilities": 5168, "other_current_payables": 0, "other_current_receivables": 7554, "other_equity": 0, "other_gross_ppe": 2742, "other_inventories": 1236, "other_long_term_assets": 4281, "other_long_term_liabilities": 2108, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 75709, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 138681, "total_current_assets": 54771, "total_current_liabilities": 34607, "total_equity": 90054, "total_liabilities": 48627, "total_non_current_assets": 83910, "total_non_current_liabilities_net_minority_interest": 14020, "total_receivables": 16484, "total_stockholders_equity": 90054, "total_tax_payable": 2520, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 9815, "cash_flow_capital_expenditure": -1429, "cash_flow_deferred_tax": 1456, "cash_flow_depreciation_depletion_amortization": 721, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -17128, "cash_flow_from_operations": 17554, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 69, "cash_from_other_investing_activities": -34, "change_in_inventory": -460, "change_in_other_working_capital": 2806, "change_in_payables_and_accrued_expense": 4314, "change_in_prepaid_assets": 0, "change_in_receivables": -4767, "change_in_working_capital": 1893, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 10310, "issuance_of_stock": 91, "net_change_in_cash": 495, "net_income_from_continuing_operations": 13064, "net_intangibles_purchase_and_sale": -108, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -22, "purchase_of_business": 0, "purchase_of_investment": -40175, "purchase_of_ppe": -1321, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 24510, "sale_of_ppe": 0, "stock_based_compensation": 420, "total_free_cash_flow": 16125 }, "date": "2011-12", "filing_date": "2013-01-24", "income_statement": { "cost_of_goods_sold": 25630, "depreciation_depletion_amortization": 721, "ebit": 17340, "ebitda": 18061, "ebitda_margin": 38.9809, "eps_basic": 0.501, "eps_diluated": 0.495, "gross_margin": 44.68, "gross_profit": 20703, "interest_expense": 0, "interest_income": 228, "is_preferred_dividends": 0, "net_income": 13064, "net_income_continuing_operations": 13064, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 13064, "net_interest_income": 228, "net_margin": 28.1959, "operating_income": 17340, "operating_margin": 37.4247, "other_income_expense": -91, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 17477, "research_development": 758, "revenue": 46333, "selling_general_admin_expense": 2605, "shares_outstanding": 26364.016, "tax_provision": -4413, "tax_rate": 25.25, "total_operating_expense": 3363 } }, { "balance_sheet": { "accounts_payable": 17011, "accounts_payable_accrued_expense": 20549, "accounts_receivable": 7042, "accumulated_depreciation": -5094, "accumulated_other_comprehensive_income": 524, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6993, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 10121, "cash_equivalents_marketable_securities": 28538, "common_stock": 14850, "construction_in_progress": 0, "current_accrued_expenses": 2239, "current_deferred_revenue": 5247, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.679, "finished_goods": 0, "good_will": 1141, "gross_ppe": 13941, "intangibles": 4745, "inventories_adjustments_allowances": 0, "inventory": 1102, "investments_and_advances": 81638, "land_and_improvements": 2156, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 8855, "marke_table_securities": 18417, "minority_interest": 0, "net_ppe": 8847, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 14150, "non_current_deferred_revenue": 2446, "notes_receivable": 0, "other_current_assets": 7303, "other_current_liabilities": 4494, "other_current_payables": 0, "other_current_receivables": 6727, "other_equity": 0, "other_gross_ppe": 2930, "other_inventories": 1102, "other_long_term_assets": 4992, "other_long_term_liabilities": 2250, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 87124, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 150934, "total_current_assets": 50712, "total_current_liabilities": 32036, "total_equity": 102498, "total_liabilities": 48436, "total_non_current_assets": 100222, "total_non_current_liabilities_net_minority_interest": 16400, "total_receivables": 13769, "total_stockholders_equity": 102498, "total_tax_payable": 1299, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 10310, "cash_flow_capital_expenditure": -1509, "cash_flow_deferred_tax": 1459, "cash_flow_depreciation_depletion_amortization": 740, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -14476, "cash_flow_from_operations": 13977, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 310, "cash_from_other_investing_activities": -14, "change_in_inventory": 134, "change_in_other_working_capital": -1622, "change_in_payables_and_accrued_expense": -1505, "change_in_prepaid_assets": 0, "change_in_receivables": 2725, "change_in_working_capital": -268, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 10121, "issuance_of_stock": 286, "net_change_in_cash": -189, "net_income_from_continuing_operations": 11622, "net_intangibles_purchase_and_sale": -52, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 24, "purchase_of_business": -350, "purchase_of_investment": -44847, "purchase_of_ppe": -1457, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 32244, "sale_of_ppe": 0, "stock_based_compensation": 424, "total_free_cash_flow": 12468 }, "date": "2012-03", "filing_date": "2013-04-24", "income_statement": { "cost_of_goods_sold": 20622, "depreciation_depletion_amortization": 740, "ebit": 15384, "ebitda": 16124, "ebitda_margin": 41.1473, "eps_basic": 0.445, "eps_diluated": 0.439, "gross_margin": 47.37, "gross_profit": 18564, "interest_expense": 0, "interest_income": 254, "is_preferred_dividends": 0, "net_income": 11622, "net_income_continuing_operations": 11622, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 11622, "net_interest_income": 254, "net_margin": 29.6586, "operating_income": 15384, "operating_margin": 39.2589, "other_income_expense": -106, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 15532, "research_development": 841, "revenue": 39186, "selling_general_admin_expense": 2339, "shares_outstanding": 26457.004, "tax_provision": -3910, "tax_rate": 25.17, "total_operating_expense": 3180 } }, { "balance_sheet": { "accounts_payable": 16808, "accounts_payable_accrued_expense": 20552, "accounts_receivable": 7657, "accumulated_depreciation": -5718, "accumulated_other_comprehensive_income": 532, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7101, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 7945, "cash_equivalents_marketable_securities": 27654, "common_stock": 15573, "construction_in_progress": 0, "current_accrued_expenses": 2146, "current_deferred_revenue": 5822, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.686, "finished_goods": 0, "good_will": 1132, "gross_ppe": 16205, "intangibles": 5461, "inventories_adjustments_allowances": 0, "inventory": 1122, "investments_and_advances": 89567, "land_and_improvements": 2315, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 10804, "marke_table_securities": 19709, "minority_interest": 0, "net_ppe": 10487, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 15725, "non_current_deferred_revenue": 2530, "notes_receivable": 0, "other_current_assets": 8869, "other_current_liabilities": 5407, "other_current_payables": 0, "other_current_receivables": 6641, "other_equity": 0, "other_gross_ppe": 3086, "other_inventories": 1122, "other_long_term_assets": 5438, "other_long_term_liabilities": 2365, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 95641, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 162896, "total_current_assets": 51943, "total_current_liabilities": 33060, "total_equity": 111746, "total_liabilities": 51150, "total_non_current_assets": 110953, "total_non_current_liabilities_net_minority_interest": 18090, "total_receivables": 14298, "total_stockholders_equity": 111746, "total_tax_payable": 1598, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 10121, "cash_flow_capital_expenditure": -2963, "cash_flow_deferred_tax": 1151, "cash_flow_depreciation_depletion_amortization": 835, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -12310, "cash_flow_from_operations": 10189, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -55, "cash_from_other_investing_activities": -8, "change_in_inventory": -20, "change_in_other_working_capital": -161, "change_in_payables_and_accrued_expense": -359, "change_in_prepaid_assets": 0, "change_in_receivables": -529, "change_in_working_capital": -1069, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 7945, "issuance_of_stock": 56, "net_change_in_cash": -2176, "net_income_from_continuing_operations": 8824, "net_intangibles_purchase_and_sale": -907, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -111, "purchase_of_business": 0, "purchase_of_investment": -36069, "purchase_of_ppe": -2056, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 26730, "sale_of_ppe": 0, "stock_based_compensation": 448, "total_free_cash_flow": 7226 }, "date": "2012-06", "filing_date": "2013-07-24", "income_statement": { "cost_of_goods_sold": 20029, "depreciation_depletion_amortization": 835, "ebit": 11861, "ebitda": 12696, "ebitda_margin": 36.2505, "eps_basic": 0.336, "eps_diluated": 0.333, "gross_margin": 42.81, "gross_profit": 14994, "interest_expense": 0, "interest_income": 292, "is_preferred_dividends": 0, "net_income": 8824, "net_income_continuing_operations": 8824, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 8824, "net_interest_income": 292, "net_margin": 25.1949, "operating_income": 11573, "operating_margin": 33.044, "other_income_expense": -4, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 11861, "research_development": 876, "revenue": 35023, "selling_general_admin_expense": 2545, "shares_outstanding": 26517.652, "tax_provision": -3037, "tax_rate": 25.6, "total_operating_expense": 3421 } }, { "balance_sheet": { "accounts_payable": 21175, "accounts_payable_accrued_expense": 25258, "accounts_receivable": 10930, "accumulated_depreciation": -6435, "accumulated_other_comprehensive_income": 499, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7445, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 10746, "cash_equivalents_marketable_securities": 29129, "common_stock": 16422, "construction_in_progress": 0, "current_accrued_expenses": 2548, "current_deferred_revenue": 5953, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.671, "finished_goods": 667, "good_will": 1135, "gross_ppe": 21887, "intangibles": 5359, "inventories_adjustments_allowances": 0, "inventory": 791, "investments_and_advances": 92122, "land_and_improvements": 2439, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 15984, "marke_table_securities": 18383, "minority_interest": 0, "net_ppe": 15452, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 16495, "non_current_deferred_revenue": 2648, "notes_receivable": 0, "other_current_assets": 9041, "other_current_liabilities": 5839, "other_current_payables": 0, "other_current_receivables": 7762, "other_equity": 0, "other_gross_ppe": 3464, "other_inventories": 0, "other_long_term_assets": 5478, "other_long_term_liabilities": 2817, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 124, "retained_earnings": 101289, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 176064, "total_current_assets": 57653, "total_current_liabilities": 38542, "total_equity": 118210, "total_liabilities": 57854, "total_non_current_assets": 118411, "total_non_current_liabilities_net_minority_interest": 19312, "total_receivables": 18692, "total_stockholders_equity": 118210, "total_tax_payable": 1535, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 7945, "cash_flow_capital_expenditure": -3501, "cash_flow_deferred_tax": 339, "cash_flow_depreciation_depletion_amortization": 981, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -4313, "cash_flow_from_operations": 9136, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -2022, "cash_from_other_investing_activities": 8, "change_in_inventory": 331, "change_in_other_working_capital": 1191, "change_in_payables_and_accrued_expense": 2017, "change_in_prepaid_assets": 0, "change_in_receivables": -4394, "change_in_working_capital": -855, "debt_issuance": 0, "debt_payments": 0, "dividends": 0, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 10746, "issuance_of_stock": 232, "net_change_in_cash": 2801, "net_income_from_continuing_operations": 8223, "net_intangibles_purchase_and_sale": -40, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -2254, "purchase_of_business": 0, "purchase_of_investment": -30141, "purchase_of_ppe": -3461, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 29321, "sale_of_ppe": 0, "stock_based_compensation": 448, "total_free_cash_flow": 5635 }, "date": "2012-09", "filing_date": "2014-10-27", "income_statement": { "cost_of_goods_sold": 21565, "depreciation_depletion_amortization": 981, "ebit": 10893, "ebitda": 11874, "ebitda_margin": 33.0145, "eps_basic": 0.313, "eps_diluated": 0.31, "gross_margin": 40.04, "gross_profit": 14401, "interest_expense": 0, "interest_income": 314, "is_preferred_dividends": 0, "net_income": 8223, "net_income_continuing_operations": 8223, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 8223, "net_interest_income": 314, "net_margin": 22.8633, "operating_income": 10944, "operating_margin": 30.4287, "other_income_expense": -365, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 10893, "research_development": 906, "revenue": 35966, "selling_general_admin_expense": 2551, "shares_outstanding": 26546.768, "tax_provision": -2670, "tax_rate": 24.51, "total_operating_expense": 3457 } }, { "balance_sheet": { "accounts_payable": 26398, "accounts_payable_accrued_expense": 31516, "accounts_receivable": 11598, "accumulated_depreciation": -7792, "accumulated_other_comprehensive_income": 612, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8867, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 16154, "cash_equivalents_marketable_securities": 39820, "common_stock": 17167, "construction_in_progress": 0, "current_accrued_expenses": 3125, "current_deferred_revenue": 7274, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.649, "finished_goods": 0, "good_will": 1381, "gross_ppe": 23214, "intangibles": 5843, "inventories_adjustments_allowances": 0, "inventory": 1455, "investments_and_advances": 97292, "land_and_improvements": 2627, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 16994, "marke_table_securities": 23666, "minority_interest": 0, "net_ppe": 15422, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 18592, "non_current_deferred_revenue": 2938, "notes_receivable": 0, "other_current_assets": 9539, "other_current_liabilities": 6496, "other_current_payables": 0, "other_current_receivables": 9936, "other_equity": 0, "other_gross_ppe": 3593, "other_inventories": 1455, "other_long_term_assets": 5183, "other_long_term_liabilities": 3271, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 109567, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 196088, "total_current_assets": 72348, "total_current_liabilities": 46879, "total_equity": 127346, "total_liabilities": 68742, "total_non_current_assets": 123740, "total_non_current_liabilities_net_minority_interest": 21863, "total_receivables": 21534, "total_stockholders_equity": 127346, "total_tax_payable": 1993, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 10746, "cash_flow_capital_expenditure": -2455, "cash_flow_deferred_tax": 1179, "cash_flow_depreciation_depletion_amortization": 1588, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -13521, "cash_flow_from_operations": 23426, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -4497, "cash_from_other_investing_activities": -52, "change_in_inventory": -664, "change_in_other_working_capital": 4397, "change_in_payables_and_accrued_expense": 6145, "change_in_prepaid_assets": 0, "change_in_receivables": -2842, "change_in_working_capital": 7036, "debt_issuance": 0, "debt_payments": 0, "dividends": -2493, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 16154, "issuance_of_stock": 76, "net_change_in_cash": 5408, "net_income_from_continuing_operations": 13078, "net_intangibles_purchase_and_sale": -138, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -130, "purchase_of_business": -284, "purchase_of_investment": -37192, "purchase_of_ppe": -2317, "repurchase_of_stock": -1950, "sale_of_business": 0, "sale_of_investment": 26462, "sale_of_ppe": 0, "stock_based_compensation": 545, "total_free_cash_flow": 20971 }, "date": "2012-12", "filing_date": "2014-01-28", "income_statement": { "cost_of_goods_sold": 33452, "depreciation_depletion_amortization": 1588, "ebit": 17672, "ebitda": 19260, "ebitda_margin": 35.3317, "eps_basic": 0.498, "eps_diluated": 0.493, "gross_margin": 38.63, "gross_profit": 21060, "interest_expense": 0, "interest_income": 421, "is_preferred_dividends": 0, "net_income": 13078, "net_income_continuing_operations": 13078, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 13078, "net_interest_income": 421, "net_margin": 23.991, "operating_income": 17210, "operating_margin": 31.571, "other_income_expense": 41, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 17672, "research_development": 1010, "revenue": 54512, "selling_general_admin_expense": 2840, "shares_outstanding": 26522.076, "tax_provision": -4594, "tax_rate": 26, "total_operating_expense": 3850 } }, { "balance_sheet": { "accounts_payable": 14912, "accounts_payable_accrued_expense": 20305, "accounts_receivable": 7084, "accumulated_depreciation": -9168, "accumulated_other_comprehensive_income": 964, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8709, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 12053, "cash_equivalents_marketable_securities": 39137, "common_stock": 17954, "construction_in_progress": 0, "current_accrued_expenses": 3783, "current_deferred_revenue": 7265, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0, "equity_to_asset": 0.696, "finished_goods": 0, "good_will": 1400, "gross_ppe": 24194, "intangibles": 5536, "inventories_adjustments_allowances": 0, "inventory": 1245, "investments_and_advances": 105550, "land_and_improvements": 2818, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 0, "long_term_debt_and_capital_lease_obligation": 0, "machinery_furniture_equipment": 17737, "marke_table_securities": 27084, "minority_interest": 0, "net_ppe": 15026, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 19358, "non_current_deferred_revenue": 2877, "notes_receivable": 0, "other_current_assets": 9619, "other_current_liabilities": 6494, "other_current_payables": 0, "other_current_receivables": 6252, "other_equity": 0, "other_gross_ppe": 3639, "other_inventories": 1245, "other_long_term_assets": 5294, "other_long_term_liabilities": 4387, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 116572, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 194743, "total_current_assets": 63337, "total_current_liabilities": 35508, "total_equity": 135490, "total_liabilities": 59253, "total_non_current_assets": 131406, "total_non_current_liabilities_net_minority_interest": 23745, "total_receivables": 13336, "total_stockholders_equity": 135490, "total_tax_payable": 1610, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 16154, "cash_flow_capital_expenditure": -2299, "cash_flow_deferred_tax": 778, "cash_flow_depreciation_depletion_amortization": 1692, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -14357, "cash_flow_from_operations": 12504, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -2248, "cash_from_other_investing_activities": -41, "change_in_inventory": 210, "change_in_other_working_capital": 2071, "change_in_payables_and_accrued_expense": -10567, "change_in_prepaid_assets": 0, "change_in_receivables": 8198, "change_in_working_capital": -88, "debt_issuance": 0, "debt_payments": 0, "dividends": -2491, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 12053, "issuance_of_stock": 199, "net_change_in_cash": -4101, "net_income_from_continuing_operations": 9547, "net_intangibles_purchase_and_sale": -291, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 44, "purchase_of_business": -15, "purchase_of_investment": -43971, "purchase_of_ppe": -2008, "repurchase_of_stock": 0, "sale_of_business": 0, "sale_of_investment": 31969, "sale_of_ppe": 0, "stock_based_compensation": 575, "total_free_cash_flow": 10205 }, "date": "2013-03", "filing_date": "2014-04-24", "income_statement": { "cost_of_goods_sold": 27254, "depreciation_depletion_amortization": 1692, "ebit": 12905, "ebitda": 14597, "ebitda_margin": 33.4771, "eps_basic": 0.363, "eps_diluated": 0.36, "gross_margin": 37.5, "gross_profit": 16349, "interest_expense": 0, "interest_income": 420, "is_preferred_dividends": 0, "net_income": 9547, "net_income_continuing_operations": 9547, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 9547, "net_interest_income": 420, "net_margin": 21.8953, "operating_income": 12558, "operating_margin": 28.8008, "other_income_expense": -73, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 12905, "research_development": 1119, "revenue": 43603, "selling_general_admin_expense": 2672, "shares_outstanding": 26488.98, "tax_provision": -3358, "tax_rate": 26.02, "total_operating_expense": 3791 } }, { "balance_sheet": { "accounts_payable": 15516, "accounts_payable_accrued_expense": 20675, "accounts_receivable": 8839, "accumulated_depreciation": -10562, "accumulated_other_comprehensive_income": -234, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8588, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 11248, "cash_equivalents_marketable_securities": 42606, "common_stock": 19024, "construction_in_progress": 0, "current_accrued_expenses": 3869, "current_deferred_revenue": 7333, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.137, "equity_to_asset": 0.617, "finished_goods": 0, "good_will": 1522, "gross_ppe": 26889, "intangibles": 5875, "inventories_adjustments_allowances": 0, "inventory": 1697, "investments_and_advances": 104014, "land_and_improvements": 3055, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 16958, "long_term_debt_and_capital_lease_obligation": 16958, "machinery_furniture_equipment": 20024, "marke_table_securities": 31358, "minority_interest": 0, "net_ppe": 16327, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 18742, "non_current_deferred_revenue": 2672, "notes_receivable": 0, "other_current_assets": 10463, "other_current_liabilities": 7056, "other_current_payables": 0, "other_current_receivables": 4614, "other_equity": 0, "other_gross_ppe": 3810, "other_inventories": 1697, "other_long_term_assets": 5421, "other_long_term_liabilities": 4483, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 104564, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 199856, "total_current_assets": 68219, "total_current_liabilities": 36319, "total_equity": 123354, "total_liabilities": 76502, "total_non_current_assets": 131637, "total_non_current_liabilities_net_minority_interest": 40183, "total_receivables": 13453, "total_stockholders_equity": 123354, "total_tax_payable": 1290, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 12053, "cash_flow_capital_expenditure": -2016, "cash_flow_deferred_tax": 567, "cash_flow_depreciation_depletion_amortization": 1694, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -6507, "cash_flow_from_operations": 7828, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -2126, "cash_from_other_investing_activities": -95, "change_in_inventory": -452, "change_in_other_working_capital": -1024, "change_in_payables_and_accrued_expense": -318, "change_in_prepaid_assets": 0, "change_in_receivables": -117, "change_in_working_capital": -1911, "debt_issuance": 0, "debt_payments": 0, "dividends": -2811, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 11248, "issuance_of_stock": 60, "net_change_in_cash": -805, "net_income_from_continuing_operations": 6900, "net_intangibles_purchase_and_sale": -131, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 16625, "purchase_of_business": -144, "purchase_of_investment": -41518, "purchase_of_ppe": -1885, "repurchase_of_stock": -16000, "sale_of_business": 0, "sale_of_investment": 37266, "sale_of_ppe": 0, "stock_based_compensation": 578, "total_free_cash_flow": 5812 }, "date": "2013-06", "filing_date": "2014-07-23", "income_statement": { "cost_of_goods_sold": 22299, "depreciation_depletion_amortization": 1694, "ebit": 9488, "ebitda": 11182, "ebitda_margin": 31.6564, "eps_basic": 0.268, "eps_diluated": 0.268, "gross_margin": 36.87, "gross_profit": 13024, "interest_expense": -53, "interest_income": 385, "is_preferred_dividends": 0, "net_income": 6900, "net_income_continuing_operations": 6900, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 6900, "net_interest_income": 332, "net_margin": 19.534, "operating_income": 9201, "operating_margin": 26.0482, "other_income_expense": -98, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 9435, "research_development": 1178, "revenue": 35323, "selling_general_admin_expense": 2645, "shares_outstanding": 25879.416, "tax_provision": -2535, "tax_rate": 26.87, "total_operating_expense": 3823 } }, { "balance_sheet": { "accounts_payable": 22367, "accounts_payable_accrued_expense": 27825, "accounts_receivable": 13102, "accumulated_depreciation": -11922, "accumulated_other_comprehensive_income": -471, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8697, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 14259, "cash_equivalents_marketable_securities": 40546, "common_stock": 19764, "construction_in_progress": 0, "current_accrued_expenses": 4258, "current_deferred_revenue": 7435, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.137, "equity_to_asset": 0.597, "finished_goods": 1081, "good_will": 1577, "gross_ppe": 28519, "intangibles": 5756, "inventories_adjustments_allowances": 0, "inventory": 1764, "investments_and_advances": 106215, "land_and_improvements": 3309, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 16960, "long_term_debt_and_capital_lease_obligation": 16960, "machinery_furniture_equipment": 21242, "marke_table_securities": 26287, "minority_interest": 0, "net_ppe": 16597, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 19114, "non_current_deferred_revenue": 2625, "notes_receivable": 0, "other_current_assets": 10335, "other_current_liabilities": 7136, "other_current_payables": 0, "other_current_receivables": 7539, "other_equity": 0, "other_gross_ppe": 3968, "other_inventories": 0, "other_long_term_assets": 5146, "other_long_term_liabilities": 3719, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 683, "retained_earnings": 104256, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 207000, "total_current_assets": 73286, "total_current_liabilities": 43658, "total_equity": 123549, "total_liabilities": 83451, "total_non_current_assets": 133714, "total_non_current_liabilities_net_minority_interest": 39793, "total_receivables": 20641, "total_stockholders_equity": 123549, "total_tax_payable": 1200, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 11248, "cash_flow_capital_expenditure": -2306, "cash_flow_deferred_tax": -1383, "cash_flow_depreciation_depletion_amortization": 1783, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 611, "cash_flow_from_operations": 9908, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -7508, "cash_from_other_investing_activities": 28, "change_in_inventory": -67, "change_in_other_working_capital": 1616, "change_in_payables_and_accrued_expense": 7080, "change_in_prepaid_assets": 0, "change_in_receivables": -7188, "change_in_working_capital": 1441, "debt_issuance": 0, "debt_payments": 0, "dividends": -2769, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 14259, "issuance_of_stock": 195, "net_change_in_cash": 3011, "net_income_from_continuing_operations": 7512, "net_intangibles_purchase_and_sale": -351, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -24, "purchase_of_business": -53, "purchase_of_investment": -25808, "purchase_of_ppe": -1955, "repurchase_of_stock": -4910, "sale_of_business": 0, "sale_of_investment": 28750, "sale_of_ppe": 0, "stock_based_compensation": 555, "total_free_cash_flow": 7602 }, "date": "2013-09", "filing_date": "2015-10-28", "income_statement": { "cost_of_goods_sold": 23601, "depreciation_depletion_amortization": 1783, "ebit": 10226, "ebitda": 12009, "ebitda_margin": 32.0479, "eps_basic": 0.297, "eps_diluated": 0.295, "gross_margin": 37.02, "gross_profit": 13871, "interest_expense": -83, "interest_income": 390, "is_preferred_dividends": 0, "net_income": 7512, "net_income_continuing_operations": 7512, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 7512, "net_interest_income": 307, "net_margin": 20.047, "operating_income": 10030, "operating_margin": 26.7667, "other_income_expense": -194, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 10143, "research_development": 1168, "revenue": 37472, "selling_general_admin_expense": 2673, "shares_outstanding": 25455.684, "tax_provision": -2631, "tax_rate": 25.94, "total_operating_expense": 3841 } }, { "balance_sheet": { "accounts_payable": 29588, "accounts_payable_accrued_expense": 36794, "accounts_receivable": 14200, "accumulated_depreciation": -13800, "accumulated_other_comprehensive_income": -306, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9832, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 14077, "cash_equivalents_marketable_securities": 40711, "common_stock": 20559, "construction_in_progress": 0, "current_accrued_expenses": 5123, "current_deferred_revenue": 8357, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.131, "equity_to_asset": 0.576, "finished_goods": 1599, "good_will": 2022, "gross_ppe": 29288, "intangibles": 6127, "inventories_adjustments_allowances": 0, "inventory": 2122, "investments_and_advances": 118131, "land_and_improvements": 3625, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 16961, "long_term_debt_and_capital_lease_obligation": 16961, "machinery_furniture_equipment": 21537, "marke_table_securities": 26634, "minority_interest": 0, "net_ppe": 15488, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 21377, "non_current_deferred_revenue": 3071, "notes_receivable": 0, "other_current_assets": 12316, "other_current_liabilities": 7143, "other_current_payables": 0, "other_current_receivables": 10998, "other_equity": 0, "other_gross_ppe": 4126, "other_inventories": 0, "other_long_term_assets": 5091, "other_long_term_liabilities": 3393, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 523, "retained_earnings": 109431, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 225184, "total_current_assets": 80347, "total_current_liabilities": 53769, "total_equity": 129684, "total_liabilities": 95500, "total_non_current_assets": 144837, "total_non_current_liabilities_net_minority_interest": 41731, "total_receivables": 25198, "total_stockholders_equity": 129684, "total_tax_payable": 2083, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 14259, "cash_flow_capital_expenditure": -2044, "cash_flow_deferred_tax": 1253, "cash_flow_depreciation_depletion_amortization": 2144, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -15103, "cash_flow_from_operations": 22670, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -7749, "cash_from_other_investing_activities": 5, "change_in_inventory": -358, "change_in_other_working_capital": 2244, "change_in_payables_and_accrued_expense": 8191, "change_in_prepaid_assets": 0, "change_in_receivables": -4557, "change_in_working_capital": 5520, "debt_issuance": 0, "debt_payments": 0, "dividends": -2769, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 14077, "issuance_of_stock": 134, "net_change_in_cash": -182, "net_income_from_continuing_operations": 13072, "net_intangibles_purchase_and_sale": -59, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -85, "purchase_of_business": -525, "purchase_of_investment": -48397, "purchase_of_ppe": -1985, "repurchase_of_stock": -5029, "sale_of_business": 0, "sale_of_investment": 35858, "sale_of_ppe": 0, "stock_based_compensation": 681, "total_free_cash_flow": 20626 }, "date": "2013-12", "filing_date": "2015-01-28", "income_statement": { "cost_of_goods_sold": 35748, "depreciation_depletion_amortization": 2144, "ebit": 17793, "ebitda": 19937, "ebitda_margin": 34.6165, "eps_basic": 0.52, "eps_diluated": 0.517, "gross_margin": 37.93, "gross_profit": 21846, "interest_expense": -84, "interest_income": 427, "is_preferred_dividends": 0, "net_income": 13072, "net_income_continuing_operations": 13072, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 13072, "net_interest_income": 343, "net_margin": 22.6968, "operating_income": 17463, "operating_margin": 30.3209, "other_income_expense": -97, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 17709, "research_development": 1330, "revenue": 57594, "selling_general_admin_expense": 3053, "shares_outstanding": 25240.644, "tax_provision": -4637, "tax_rate": 26.18, "total_operating_expense": 4383 } }, { "balance_sheet": { "accounts_payable": 18914, "accounts_payable_accrued_expense": 26845, "accounts_receivable": 9700, "accumulated_depreciation": -15286, "accumulated_other_comprehensive_income": -251, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9455, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 18949, "cash_equivalents_marketable_securities": 41350, "common_stock": 21496, "construction_in_progress": 0, "current_accrued_expenses": 5771, "current_deferred_revenue": 8310, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.141, "equity_to_asset": 0.583, "finished_goods": 1385, "good_will": 2055, "gross_ppe": 30406, "intangibles": 5983, "inventories_adjustments_allowances": 0, "inventory": 1829, "investments_and_advances": 109239, "land_and_improvements": 4029, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 16962, "long_term_debt_and_capital_lease_obligation": 16962, "machinery_furniture_equipment": 22147, "marke_table_securities": 22401, "minority_interest": 0, "net_ppe": 15120, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 22635, "non_current_deferred_revenue": 3164, "notes_receivable": 0, "other_current_assets": 11542, "other_current_liabilities": 6908, "other_current_payables": 0, "other_current_receivables": 6120, "other_equity": 0, "other_gross_ppe": 4230, "other_inventories": 0, "other_long_term_assets": 5106, "other_long_term_liabilities": 3005, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 444, "retained_earnings": 98934, "short_term_capital_lease_obligation": 0, "short_term_debt": 0, "short_term_debt_and_capital_lease_obligation": 0, "total_assets": 205989, "total_current_assets": 70541, "total_current_liabilities": 43208, "total_equity": 120179, "total_liabilities": 85810, "total_non_current_assets": 135448, "total_non_current_liabilities_net_minority_interest": 42602, "total_receivables": 15820, "total_stockholders_equity": 120179, "total_tax_payable": 2160, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 14077, "cash_flow_capital_expenditure": -1486, "cash_flow_deferred_tax": 806, "cash_flow_depreciation_depletion_amortization": 1887, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 11741, "cash_flow_from_operations": 13538, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -20407, "cash_from_other_investing_activities": -28, "change_in_inventory": 293, "change_in_other_working_capital": 822, "change_in_payables_and_accrued_expense": -10566, "change_in_prepaid_assets": 0, "change_in_receivables": 9377, "change_in_working_capital": -74, "debt_issuance": 0, "debt_payments": 0, "dividends": -2661, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 18949, "issuance_of_stock": 207, "net_change_in_cash": 4872, "net_income_from_continuing_operations": 10223, "net_intangibles_purchase_and_sale": -104, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": 18, "purchase_of_business": -34, "purchase_of_investment": -41963, "purchase_of_ppe": -1382, "repurchase_of_stock": -17971, "sale_of_business": 0, "sale_of_investment": 55252, "sale_of_ppe": 0, "stock_based_compensation": 696, "total_free_cash_flow": 12052 }, "date": "2014-03", "filing_date": "2015-04-28", "income_statement": { "cost_of_goods_sold": 27699, "depreciation_depletion_amortization": 1887, "ebit": 13903, "ebitda": 15790, "ebitda_margin": 34.5923, "eps_basic": 0.418, "eps_diluated": 0.415, "gross_margin": 39.32, "gross_profit": 17947, "interest_expense": -85, "interest_income": 410, "is_preferred_dividends": 0, "net_income": 10223, "net_income_continuing_operations": 10223, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 10223, "net_interest_income": 325, "net_margin": 22.3963, "operating_income": 13593, "operating_margin": 29.7792, "other_income_expense": -100, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 13818, "research_development": 1422, "revenue": 45646, "selling_general_admin_expense": 2932, "shares_outstanding": 24626.796, "tax_provision": -3595, "tax_rate": 26.02, "total_operating_expense": 4354 } }, { "balance_sheet": { "accounts_payable": 20535, "accounts_payable_accrued_expense": 27900, "accounts_receivable": 10788, "accumulated_depreciation": -16868, "accumulated_other_comprehensive_income": 86, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9286, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 12977, "cash_equivalents_marketable_securities": 37805, "common_stock": 22139, "construction_in_progress": 0, "current_accrued_expenses": 5928, "current_deferred_revenue": 8396, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.257, "equity_to_asset": 0.544, "finished_goods": 1279, "good_will": 2374, "gross_ppe": 34453, "intangibles": 6141, "inventories_adjustments_allowances": 0, "inventory": 1594, "investments_and_advances": 126685, "land_and_improvements": 4448, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 29030, "long_term_debt_and_capital_lease_obligation": 29030, "machinery_furniture_equipment": 25595, "marke_table_securities": 24828, "minority_interest": 0, "net_ppe": 17585, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 23217, "non_current_deferred_revenue": 3058, "notes_receivable": 0, "other_current_assets": 11709, "other_current_liabilities": 7009, "other_current_payables": 0, "other_current_receivables": 6053, "other_equity": 0, "other_gross_ppe": 4410, "other_inventories": 0, "other_long_term_assets": 4160, "other_long_term_liabilities": 3128, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 315, "retained_earnings": 98715, "short_term_capital_lease_obligation": 0, "short_term_debt": 2010, "short_term_debt_and_capital_lease_obligation": 2010, "total_assets": 222520, "total_current_assets": 67949, "total_current_liabilities": 46205, "total_equity": 120940, "total_liabilities": 101580, "total_non_current_assets": 154571, "total_non_current_liabilities_net_minority_interest": 55375, "total_receivables": 16841, "total_stockholders_equity": 120940, "total_tax_payable": 1437, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 18949, "cash_flow_capital_expenditure": -2431, "cash_flow_deferred_tax": 1095, "cash_flow_depreciation_depletion_amortization": 1946, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -22214, "cash_flow_from_operations": 10255, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 5987, "cash_from_other_investing_activities": 30, "change_in_inventory": 235, "change_in_other_working_capital": -317, "change_in_payables_and_accrued_expense": -156, "change_in_prepaid_assets": 0, "change_in_receivables": -1020, "change_in_working_capital": -1258, "debt_issuance": 13970, "debt_payments": 0, "dividends": -2867, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 12977, "issuance_of_stock": 94, "net_change_in_cash": -5972, "net_income_from_continuing_operations": 7748, "net_intangibles_purchase_and_sale": -53, "net_issuance_of_debt": 13970, "net_issuance_of_preferred": 0, "other_financing": -210, "purchase_of_business": -339, "purchase_of_investment": -70302, "purchase_of_ppe": -2378, "repurchase_of_stock": -5000, "sale_of_business": 0, "sale_of_investment": 50828, "sale_of_ppe": 0, "stock_based_compensation": 724, "total_free_cash_flow": 7824 }, "date": "2014-06", "filing_date": "2015-07-22", "income_statement": { "cost_of_goods_sold": 22697, "depreciation_depletion_amortization": 1946, "ebit": 10584, "ebitda": 12530, "ebitda_margin": 33.474, "eps_basic": 0.323, "eps_diluated": 0.32, "gross_margin": 39.36, "gross_profit": 14735, "interest_expense": -100, "interest_income": 439, "is_preferred_dividends": 0, "net_income": 7748, "net_income_continuing_operations": 7748, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 7748, "net_interest_income": 339, "net_margin": 20.6989, "operating_income": 10282, "operating_margin": 27.4685, "other_income_expense": -137, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 10484, "research_development": 1603, "revenue": 37432, "selling_general_admin_expense": 2850, "shares_outstanding": 24206.844, "tax_provision": -2736, "tax_rate": 26.1, "total_operating_expense": 4453 } }, { "balance_sheet": { "accounts_payable": 30196, "accounts_payable_accrued_expense": 48649, "accounts_receivable": 17460, "accumulated_depreciation": -18391, "accumulated_other_comprehensive_income": 1082, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8491, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 13844, "cash_equivalents_marketable_securities": 25077, "common_stock": 23313, "construction_in_progress": 0, "current_accrued_expenses": 18453, "current_deferred_revenue": 8491, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.316, "equity_to_asset": 0.481, "finished_goods": 0, "good_will": 4616, "gross_ppe": 39015, "intangibles": 8758, "inventories_adjustments_allowances": 0, "inventory": 2111, "investments_and_advances": 130162, "land_and_improvements": 4863, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 28987, "long_term_debt_and_capital_lease_obligation": 28987, "machinery_furniture_equipment": 29639, "marke_table_securities": 11233, "minority_interest": 0, "net_ppe": 20624, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 23290, "non_current_deferred_revenue": 3031, "notes_receivable": 0, "other_current_assets": 14124, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 9759, "other_equity": 0, "other_gross_ppe": 4513, "other_inventories": 2111, "other_long_term_assets": 3764, "other_long_term_liabilities": 4567, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 87152, "short_term_capital_lease_obligation": 0, "short_term_debt": 6308, "short_term_debt_and_capital_lease_obligation": 6308, "total_assets": 231839, "total_current_assets": 68531, "total_current_liabilities": 63448, "total_equity": 111547, "total_liabilities": 120292, "total_non_current_assets": 163308, "total_non_current_liabilities_net_minority_interest": 56844, "total_receivables": 27219, "total_stockholders_equity": 111547, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 12977, "cash_flow_capital_expenditure": -3852, "cash_flow_deferred_tax": -807, "cash_flow_depreciation_depletion_amortization": 1969, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 2997, "cash_flow_from_operations": 13250, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -15380, "cash_from_other_investing_activities": 19, "change_in_inventory": -246, "change_in_other_working_capital": 4888, "change_in_payables_and_accrued_expense": 8469, "change_in_prepaid_assets": 0, "change_in_receivables": -10252, "change_in_working_capital": 2859, "debt_issuance": 4296, "debt_payments": 0, "dividends": -2829, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 13844, "issuance_of_stock": 295, "net_change_in_cash": 867, "net_income_from_continuing_operations": 8467, "net_intangibles_purchase_and_sale": -26, "net_issuance_of_debt": 4296, "net_issuance_of_preferred": 0, "other_financing": -142, "purchase_of_business": -2867, "purchase_of_investment": -56476, "purchase_of_ppe": -3826, "repurchase_of_stock": -17000, "sale_of_business": 0, "sale_of_investment": 66173, "sale_of_ppe": 0, "stock_based_compensation": 762, "total_free_cash_flow": 9398 }, "date": "2014-09", "filing_date": "2016-10-26", "income_statement": { "cost_of_goods_sold": 26114, "depreciation_depletion_amortization": 1969, "ebit": 11587, "ebitda": 13556, "ebitda_margin": 32.1819, "eps_basic": 0.358, "eps_diluated": 0.355, "gross_margin": 38.01, "gross_profit": 16009, "interest_expense": -115, "interest_income": 519, "is_preferred_dividends": 0, "net_income": 8467, "net_income_continuing_operations": 8467, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 8467, "net_interest_income": 404, "net_margin": 20.1007, "operating_income": 11165, "operating_margin": 26.5057, "other_income_expense": -97, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 11472, "research_development": 1686, "revenue": 42123, "selling_general_admin_expense": 3158, "shares_outstanding": 23888.324, "tax_provision": -3005, "tax_rate": 26.19, "total_operating_expense": 4844 } }, { "balance_sheet": { "accounts_payable": 38001, "accounts_payable_accrued_expense": 46798, "accounts_receivable": 16709, "accumulated_depreciation": -20355, "accumulated_other_comprehensive_income": 1963, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 10120, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 19478, "cash_equivalents_marketable_securities": 32463, "common_stock": 24187, "construction_in_progress": 0, "current_accrued_expenses": 7155, "current_deferred_revenue": 8987, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.295, "equity_to_asset": 0.471, "finished_goods": 2055, "good_will": 4629, "gross_ppe": 40747, "intangibles": 8999, "inventories_adjustments_allowances": 0, "inventory": 2283, "investments_and_advances": 145492, "land_and_improvements": 5152, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 32504, "long_term_debt_and_capital_lease_obligation": 32504, "machinery_furniture_equipment": 31010, "marke_table_securities": 12985, "minority_interest": 0, "net_ppe": 20392, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 26851, "non_current_deferred_revenue": 3480, "notes_receivable": 0, "other_current_assets": 18681, "other_current_liabilities": 12794, "other_current_payables": 0, "other_current_receivables": 13267, "other_equity": 0, "other_gross_ppe": 4585, "other_inventories": 0, "other_long_term_assets": 3608, "other_long_term_liabilities": 5600, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 228, "retained_earnings": 97178, "short_term_capital_lease_obligation": 0, "short_term_debt": 3899, "short_term_debt_and_capital_lease_obligation": 3899, "total_assets": 261894, "total_current_assets": 83403, "total_current_liabilities": 73611, "total_equity": 123328, "total_liabilities": 138566, "total_non_current_assets": 178491, "total_non_current_liabilities_net_minority_interest": 64955, "total_receivables": 29976, "total_stockholders_equity": 123328, "total_tax_payable": 1642, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 13844, "cash_flow_capital_expenditure": -3265, "cash_flow_deferred_tax": 2197, "cash_flow_depreciation_depletion_amortization": 2575, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -21165, "cash_flow_from_operations": 33722, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -6923, "cash_from_other_investing_activities": 65, "change_in_inventory": -172, "change_in_other_working_capital": 3964, "change_in_payables_and_accrued_expense": 9003, "change_in_prepaid_assets": 0, "change_in_receivables": -2757, "change_in_working_capital": 10038, "debt_issuance": 3485, "debt_payments": -2409, "dividends": -2801, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 19478, "issuance_of_stock": 80, "net_change_in_cash": 5634, "net_income_from_continuing_operations": 18024, "net_intangibles_purchase_and_sale": -48, "net_issuance_of_debt": 1076, "net_issuance_of_preferred": 0, "other_financing": -248, "purchase_of_business": -23, "purchase_of_investment": -44915, "purchase_of_ppe": -3217, "repurchase_of_stock": -5030, "sale_of_business": 0, "sale_of_investment": 26973, "sale_of_ppe": 0, "stock_based_compensation": 888, "total_free_cash_flow": 30457 }, "date": "2014-12", "filing_date": "2016-01-27", "income_statement": { "cost_of_goods_sold": 44858, "depreciation_depletion_amortization": 2575, "ebit": 24547, "ebitda": 27122, "ebitda_margin": 36.3571, "eps_basic": 0.77, "eps_diluated": 0.765, "gross_margin": 39.87, "gross_profit": 29741, "interest_expense": -131, "interest_income": 654, "is_preferred_dividends": 0, "net_income": 18024, "net_income_continuing_operations": 18024, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 18024, "net_interest_income": 523, "net_margin": 24.1612, "operating_income": 24246, "operating_margin": 32.5018, "other_income_expense": -353, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 24416, "research_development": 1895, "revenue": 74599, "selling_general_admin_expense": 3600, "shares_outstanding": 23527.212, "tax_provision": -6392, "tax_rate": 26.18, "total_operating_expense": 5495 } }, { "balance_sheet": { "accounts_payable": 23159, "accounts_payable_accrued_expense": 31703, "accounts_receivable": 10905, "accumulated_depreciation": -22309, "accumulated_other_comprehensive_income": 2710, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 10074, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 14489, "cash_equivalents_marketable_securities": 33096, "common_stock": 25376, "construction_in_progress": 0, "current_accrued_expenses": 6527, "current_deferred_revenue": 8944, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.34, "equity_to_asset": 0.494, "finished_goods": 1859, "good_will": 4711, "gross_ppe": 42460, "intangibles": 8772, "inventories_adjustments_allowances": 0, "inventory": 2396, "investments_and_advances": 160443, "land_and_improvements": 5627, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 40072, "long_term_debt_and_capital_lease_obligation": 40072, "machinery_furniture_equipment": 32107, "marke_table_securities": 18607, "minority_interest": 0, "net_ppe": 20151, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 27396, "non_current_deferred_revenue": 3571, "notes_receivable": 0, "other_current_assets": 14235, "other_current_liabilities": 13153, "other_current_payables": 0, "other_current_receivables": 7259, "other_equity": 0, "other_gross_ppe": 4726, "other_inventories": 0, "other_long_term_assets": 3937, "other_long_term_liabilities": 5991, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 537, "retained_earnings": 100920, "short_term_capital_lease_obligation": 0, "short_term_debt": 3799, "short_term_debt_and_capital_lease_obligation": 3799, "total_assets": 261194, "total_current_assets": 67891, "total_current_liabilities": 58729, "total_equity": 129006, "total_liabilities": 132188, "total_non_current_assets": 193303, "total_non_current_liabilities_net_minority_interest": 73459, "total_receivables": 18164, "total_stockholders_equity": 129006, "total_tax_payable": 2017, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 19478, "cash_flow_capital_expenditure": -2476, "cash_flow_deferred_tax": -318, "cash_flow_depreciation_depletion_amortization": 2479, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -22331, "cash_flow_from_operations": 19081, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -1739, "cash_from_other_investing_activities": 23, "change_in_inventory": -113, "change_in_other_working_capital": 5156, "change_in_payables_and_accrued_expense": -14431, "change_in_prepaid_assets": 0, "change_in_receivables": 11812, "change_in_working_capital": 2424, "debt_issuance": 7847, "debt_payments": -99, "dividends": -2743, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 14489, "issuance_of_stock": 229, "net_change_in_cash": -4989, "net_income_from_continuing_operations": 13569, "net_intangibles_purchase_and_sale": -107, "net_issuance_of_debt": 7748, "net_issuance_of_preferred": 0, "other_financing": -3, "purchase_of_business": -92, "purchase_of_investment": -47608, "purchase_of_ppe": -2369, "repurchase_of_stock": -6970, "sale_of_business": 0, "sale_of_investment": 27822, "sale_of_ppe": 0, "stock_based_compensation": 927, "total_free_cash_flow": 16605 }, "date": "2015-03", "filing_date": "2016-04-27", "income_statement": { "cost_of_goods_sold": 34354, "depreciation_depletion_amortization": 2479, "ebit": 18727, "ebitda": 21206, "ebitda_margin": 36.5558, "eps_basic": 0.585, "eps_diluated": 0.583, "gross_margin": 40.78, "gross_profit": 23656, "interest_expense": -163, "interest_income": 675, "is_preferred_dividends": 0, "net_income": 13569, "net_income_continuing_operations": 13569, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 13569, "net_interest_income": 512, "net_margin": 23.3908, "operating_income": 18278, "operating_margin": 31.5084, "other_income_expense": -226, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 18564, "research_development": 1918, "revenue": 58010, "selling_general_admin_expense": 3460, "shares_outstanding": 23339.432, "tax_provision": -4995, "tax_rate": 26.91, "total_operating_expense": 5378 } }, { "balance_sheet": { "accounts_payable": 26474, "accounts_payable_accrued_expense": 34828, "accounts_receivable": 10370, "accumulated_depreciation": -24395, "accumulated_other_comprehensive_income": 1098, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 10457, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 15319, "cash_equivalents_marketable_securities": 34703, "common_stock": 26327, "construction_in_progress": 0, "current_accrued_expenses": 6788, "current_deferred_revenue": 9088, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.433, "equity_to_asset": 0.46, "finished_goods": 1568, "good_will": 5044, "gross_ppe": 45544, "intangibles": 8823, "inventories_adjustments_allowances": 0, "inventory": 2042, "investments_and_advances": 168145, "land_and_improvements": 6071, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 47419, "long_term_debt_and_capital_lease_obligation": 47419, "machinery_furniture_equipment": 34495, "marke_table_securities": 19384, "minority_interest": 0, "net_ppe": 21149, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 28013, "non_current_deferred_revenue": 3474, "notes_receivable": 0, "other_current_assets": 14301, "other_current_liabilities": 13001, "other_current_payables": 0, "other_current_receivables": 9537, "other_equity": 0, "other_gross_ppe": 4978, "other_inventories": 0, "other_long_term_assets": 4081, "other_long_term_liabilities": 6757, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 474, "retained_earnings": 98252, "short_term_capital_lease_obligation": 0, "short_term_debt": 6999, "short_term_debt_and_capital_lease_obligation": 6999, "total_assets": 273151, "total_current_assets": 70953, "total_current_liabilities": 65285, "total_equity": 125677, "total_liabilities": 147474, "total_non_current_assets": 202198, "total_non_current_liabilities_net_minority_interest": 82189, "total_receivables": 19907, "total_stockholders_equity": 125677, "total_tax_payable": 1566, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 14489, "cash_flow_capital_expenditure": -2089, "cash_flow_deferred_tax": 941, "cash_flow_depreciation_depletion_amortization": 3084, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -11403, "cash_flow_from_operations": 14988, "cash_flow_from_others": 0, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -2755, "cash_from_other_investing_activities": 46, "change_in_inventory": 354, "change_in_other_working_capital": -1346, "change_in_payables_and_accrued_expense": 2165, "change_in_prepaid_assets": 0, "change_in_receivables": -1743, "change_in_working_capital": -570, "debt_issuance": 10680, "debt_payments": 0, "dividends": -3053, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 15319, "issuance_of_stock": 15, "net_change_in_cash": 830, "net_income_from_continuing_operations": 10677, "net_intangibles_purchase_and_sale": -46, "net_issuance_of_debt": 10680, "net_issuance_of_preferred": 0, "other_financing": -397, "purchase_of_business": -115, "purchase_of_investment": -45001, "purchase_of_ppe": -2043, "repurchase_of_stock": -10000, "sale_of_business": 0, "sale_of_investment": 35756, "sale_of_ppe": 0, "stock_based_compensation": 856, "total_free_cash_flow": 12899 }, "date": "2015-06", "filing_date": "2016-07-27", "income_statement": { "cost_of_goods_sold": 29924, "depreciation_depletion_amortization": 3084, "ebit": 14674, "ebitda": 17758, "ebitda_margin": 35.7988, "eps_basic": 0.465, "eps_diluated": 0.463, "gross_margin": 39.68, "gross_profit": 19681, "interest_expense": -201, "interest_income": 766, "is_preferred_dividends": 0, "net_income": 10677, "net_income_continuing_operations": 10677, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 10677, "net_interest_income": 565, "net_margin": 21.524, "operating_income": 14083, "operating_margin": 28.3903, "other_income_expense": -175, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 14473, "research_development": 2034, "revenue": 49605, "selling_general_admin_expense": 3564, "shares_outstanding": 23092.396, "tax_provision": -3796, "tax_rate": 26.23, "total_operating_expense": 5598 } }, { "balance_sheet": { "accounts_payable": 35490, "accounts_payable_accrued_expense": 60671, "accounts_receivable": 16849, "accumulated_depreciation": -26786, "accumulated_other_comprehensive_income": -345, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8940, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 21120, "cash_equivalents_marketable_securities": 41601, "common_stock": 27416, "construction_in_progress": 0, "current_accrued_expenses": 25181, "current_deferred_revenue": 8940, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.539, "equity_to_asset": 0.411, "finished_goods": 0, "good_will": 5116, "gross_ppe": 49257, "intangibles": 9009, "inventories_adjustments_allowances": 0, "inventory": 2349, "investments_and_advances": 164065, "land_and_improvements": 6956, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 53329, "long_term_debt_and_capital_lease_obligation": 53329, "machinery_furniture_equipment": 37038, "marke_table_securities": 20481, "minority_interest": 0, "net_ppe": 22471, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 27686, "non_current_deferred_revenue": 3624, "notes_receivable": 0, "other_current_assets": 15085, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 13494, "other_equity": 0, "other_gross_ppe": 5263, "other_inventories": 2349, "other_long_term_assets": 5422, "other_long_term_liabilities": 9365, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 92284, "short_term_capital_lease_obligation": 0, "short_term_debt": 10999, "short_term_debt_and_capital_lease_obligation": 10999, "total_assets": 290345, "total_current_assets": 89378, "total_current_liabilities": 80610, "total_equity": 119355, "total_liabilities": 170990, "total_non_current_assets": 200967, "total_non_current_liabilities_net_minority_interest": 90380, "total_receivables": 30343, "total_stockholders_equity": 119355, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 15319, "cash_flow_capital_expenditure": -3658, "cash_flow_deferred_tax": -1438, "cash_flow_depreciation_depletion_amortization": 3119, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1375, "cash_flow_from_operations": 13475, "cash_flow_from_others": 385, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -6299, "cash_from_other_investing_activities": -160, "change_in_inventory": -307, "change_in_other_working_capital": 2043, "change_in_payables_and_accrued_expense": 8264, "change_in_prepaid_assets": 0, "change_in_receivables": -10630, "change_in_working_capital": -630, "debt_issuance": 9801, "debt_payments": 0, "dividends": -2964, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 21120, "issuance_of_stock": 219, "net_change_in_cash": 5801, "net_income_from_continuing_operations": 11124, "net_intangibles_purchase_and_sale": -40, "net_issuance_of_debt": 9801, "net_issuance_of_preferred": 0, "other_financing": -102, "purchase_of_business": -113, "purchase_of_investment": -28878, "purchase_of_ppe": -3618, "repurchase_of_stock": -13253, "sale_of_business": 0, "sale_of_investment": 31434, "sale_of_ppe": 0, "stock_based_compensation": 915, "total_free_cash_flow": 9817 }, "date": "2015-09", "filing_date": "2017-11-03", "income_statement": { "cost_of_goods_sold": 30953, "depreciation_depletion_amortization": 3119, "ebit": 15300, "ebitda": 18419, "ebitda_margin": 35.7644, "eps_basic": 0.493, "eps_diluated": 0.49, "gross_margin": 39.9, "gross_profit": 20548, "interest_expense": -238, "interest_income": 826, "is_preferred_dividends": 0, "net_income": 11124, "net_income_continuing_operations": 11124, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 11124, "net_interest_income": 588, "net_margin": 21.5996, "operating_income": 14623, "operating_margin": 28.3936, "other_income_expense": -149, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 15062, "research_development": 2220, "revenue": 51501, "selling_general_admin_expense": 3705, "shares_outstanding": 22730.064, "tax_provision": -3938, "tax_rate": 26.15, "total_operating_expense": 5925 } }, { "balance_sheet": { "accounts_payable": 33312, "accounts_payable_accrued_expense": 57344, "accounts_receivable": 12953, "accumulated_depreciation": -29042, "accumulated_other_comprehensive_income": -1480, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8989, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 16689, "cash_equivalents_marketable_securities": 38074, "common_stock": 28253, "construction_in_progress": 0, "current_accrued_expenses": 24032, "current_deferred_revenue": 8989, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.491, "equity_to_asset": 0.437, "finished_goods": 0, "good_will": 5202, "gross_ppe": 51342, "intangibles": 9126, "inventories_adjustments_allowances": 0, "inventory": 2451, "investments_and_advances": 177665, "land_and_improvements": 7729, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 53204, "long_term_debt_and_capital_lease_obligation": 53204, "machinery_furniture_equipment": 38039, "marke_table_securities": 21385, "minority_interest": 0, "net_ppe": 22300, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 25163, "non_current_deferred_revenue": 3546, "notes_receivable": 0, "other_current_assets": 11073, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 11668, "other_equity": 0, "other_gross_ppe": 5574, "other_inventories": 2451, "other_long_term_assets": 7974, "other_long_term_liabilities": 10558, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 101494, "short_term_capital_lease_obligation": 0, "short_term_debt": 9759, "short_term_debt_and_capital_lease_obligation": 9759, "total_assets": 293284, "total_current_assets": 76219, "total_current_liabilities": 76092, "total_equity": 128267, "total_liabilities": 165017, "total_non_current_assets": 217065, "total_non_current_liabilities_net_minority_interest": 88925, "total_receivables": 24621, "total_stockholders_equity": 128267, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 21120, "cash_flow_capital_expenditure": -4006, "cash_flow_deferred_tax": 1592, "cash_flow_depreciation_depletion_amortization": 2954, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -20450, "cash_flow_from_operations": 27463, "cash_flow_from_others": 110, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -11444, "cash_from_other_investing_activities": -172, "change_in_inventory": -102, "change_in_other_working_capital": -1400, "change_in_payables_and_accrued_expense": -852, "change_in_prepaid_assets": 0, "change_in_receivables": 5722, "change_in_working_capital": 3368, "debt_issuance": 0, "debt_payments": -1240, "dividends": -2969, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 16689, "issuance_of_stock": 1, "net_change_in_cash": -4431, "net_income_from_continuing_operations": 18361, "net_intangibles_purchase_and_sale": -394, "net_issuance_of_debt": -1240, "net_issuance_of_preferred": 0, "other_financing": -373, "purchase_of_business": -86, "purchase_of_investment": -47962, "purchase_of_ppe": -3612, "repurchase_of_stock": -6863, "sale_of_business": 0, "sale_of_investment": 31776, "sale_of_ppe": 0, "stock_based_compensation": 1078, "total_free_cash_flow": 23457 }, "date": "2015-12", "filing_date": "2017-02-01", "income_statement": { "cost_of_goods_sold": 45449, "depreciation_depletion_amortization": 2954, "ebit": 24849, "ebitda": 27803, "ebitda_margin": 36.6446, "eps_basic": 0.825, "eps_diluated": 0.82, "gross_margin": 40.1, "gross_profit": 30423, "interest_expense": -276, "interest_income": 941, "is_preferred_dividends": 0, "net_income": 18361, "net_income_continuing_operations": 18361, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 18361, "net_interest_income": 665, "net_margin": 24.2, "operating_income": 24171, "operating_margin": 31.8576, "other_income_expense": -263, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 24573, "research_development": 2404, "revenue": 75872, "selling_general_admin_expense": 3848, "shares_outstanding": 22376.508, "tax_provision": -6212, "tax_rate": 25.28, "total_operating_expense": 6252 } }, { "balance_sheet": { "accounts_payable": 25098, "accounts_payable_accrued_expense": 48306, "accounts_receivable": 12229, "accumulated_depreciation": -30848, "accumulated_other_comprehensive_income": -1048, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9461, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 21514, "cash_equivalents_marketable_securities": 55283, "common_stock": 29484, "construction_in_progress": 0, "current_accrued_expenses": 23208, "current_deferred_revenue": 9461, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.612, "equity_to_asset": 0.427, "finished_goods": 0, "good_will": 5249, "gross_ppe": 54051, "intangibles": 9092, "inventories_adjustments_allowances": 0, "inventory": 2281, "investments_and_advances": 177645, "land_and_improvements": 8391, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 69374, "long_term_debt_and_capital_lease_obligation": 69374, "machinery_furniture_equipment": 39723, "marke_table_securities": 33769, "minority_interest": 0, "net_ppe": 23203, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 26277, "non_current_deferred_revenue": 3322, "notes_receivable": 0, "other_current_assets": 10204, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 7595, "other_equity": 0, "other_gross_ppe": 5937, "other_inventories": 2281, "other_long_term_assets": 7745, "other_long_term_liabilities": 10904, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 102021, "short_term_capital_lease_obligation": 0, "short_term_debt": 10498, "short_term_debt_and_capital_lease_obligation": 10498, "total_assets": 305277, "total_current_assets": 87592, "total_current_liabilities": 68265, "total_equity": 130457, "total_liabilities": 174820, "total_non_current_assets": 217685, "total_non_current_liabilities_net_minority_interest": 106555, "total_receivables": 19824, "total_stockholders_equity": 130457, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 16689, "cash_flow_capital_expenditure": -2599, "cash_flow_deferred_tax": 1500, "cash_flow_depreciation_depletion_amortization": 2477, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -13660, "cash_flow_from_operations": 11601, "cash_flow_from_others": 198, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 6884, "cash_from_other_investing_activities": -24, "change_in_inventory": 170, "change_in_other_working_capital": -487, "change_in_payables_and_accrued_expense": -8536, "change_in_prepaid_assets": 0, "change_in_receivables": 4715, "change_in_working_capital": -4138, "debt_issuance": 16321, "debt_payments": 0, "dividends": -2902, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 21514, "issuance_of_stock": 246, "net_change_in_cash": 4825, "net_income_from_continuing_operations": 10516, "net_intangibles_purchase_and_sale": -263, "net_issuance_of_debt": 16321, "net_issuance_of_preferred": 0, "other_financing": -114, "purchase_of_business": -54, "purchase_of_investment": -38406, "purchase_of_ppe": -2336, "repurchase_of_stock": -6667, "sale_of_business": 0, "sale_of_investment": 27423, "sale_of_ppe": 0, "stock_based_compensation": 1048, "total_free_cash_flow": 9002 }, "date": "2016-03", "filing_date": "2017-05-03", "income_statement": { "cost_of_goods_sold": 30636, "depreciation_depletion_amortization": 2477, "ebit": 14463, "ebitda": 16940, "ebitda_margin": 33.5067, "eps_basic": 0.478, "eps_diluated": 0.475, "gross_margin": 39.4, "gross_profit": 19921, "interest_expense": -321, "interest_income": 986, "is_preferred_dividends": 0, "net_income": 10516, "net_income_continuing_operations": 10516, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 10516, "net_interest_income": 665, "net_margin": 20.8003, "operating_income": 13987, "operating_margin": 27.6658, "other_income_expense": -510, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 14142, "research_development": 2511, "revenue": 50557, "selling_general_admin_expense": 3423, "shares_outstanding": 22163.544, "tax_provision": -3626, "tax_rate": 25.64, "total_operating_expense": 5934 } }, { "balance_sheet": { "accounts_payable": 26318, "accounts_payable_accrued_expense": 47138, "accounts_receivable": 11714, "accumulated_depreciation": -32543, "accumulated_other_comprehensive_income": -107, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8352, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 18237, "cash_equivalents_marketable_securities": 61756, "common_stock": 30106, "construction_in_progress": 0, "current_accrued_expenses": 20820, "current_deferred_revenue": 8352, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.671, "equity_to_asset": 0.414, "finished_goods": 0, "good_will": 5261, "gross_ppe": 57991, "intangibles": 8767, "inventories_adjustments_allowances": 0, "inventory": 1831, "investments_and_advances": 169764, "land_and_improvements": 9108, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 68939, "long_term_debt_and_capital_lease_obligation": 68939, "machinery_furniture_equipment": 42550, "marke_table_securities": 43519, "minority_interest": 0, "net_ppe": 25448, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 27624, "non_current_deferred_revenue": 3064, "notes_receivable": 0, "other_current_assets": 11132, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 7328, "other_equity": 0, "other_gross_ppe": 6333, "other_inventories": 1831, "other_long_term_assets": 7862, "other_long_term_liabilities": 11012, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 96542, "short_term_capital_lease_obligation": 0, "short_term_debt": 15996, "short_term_debt_and_capital_lease_obligation": 15996, "total_assets": 305602, "total_current_assets": 93761, "total_current_liabilities": 71486, "total_equity": 126541, "total_liabilities": 179061, "total_non_current_assets": 211841, "total_non_current_liabilities_net_minority_interest": 107575, "total_receivables": 19042, "total_stockholders_equity": 126541, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 21514, "cash_flow_capital_expenditure": -2905, "cash_flow_deferred_tax": 2099, "cash_flow_depreciation_depletion_amortization": 2526, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -4470, "cash_flow_from_operations": 10634, "cash_flow_from_others": 111, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -9441, "cash_from_other_investing_activities": -125, "change_in_inventory": 450, "change_in_other_working_capital": -3575, "change_in_payables_and_accrued_expense": -179, "change_in_prepaid_assets": 0, "change_in_receivables": 352, "change_in_working_capital": -2952, "debt_issuance": 4395, "debt_payments": 0, "dividends": -3187, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 18237, "issuance_of_stock": 0, "net_change_in_cash": -3277, "net_income_from_continuing_operations": 7796, "net_intangibles_purchase_and_sale": -96, "net_issuance_of_debt": 4395, "net_issuance_of_preferred": 0, "other_financing": -483, "purchase_of_business": -6, "purchase_of_investment": -27076, "purchase_of_ppe": -2809, "repurchase_of_stock": -10166, "sale_of_business": 0, "sale_of_investment": 25642, "sale_of_ppe": 0, "stock_based_compensation": 1054, "total_free_cash_flow": 7729 }, "date": "2016-06", "filing_date": "2017-08-02", "income_statement": { "cost_of_goods_sold": 26252, "depreciation_depletion_amortization": 2526, "ebit": 10878, "ebitda": 13404, "ebitda_margin": 31.6446, "eps_basic": 0.358, "eps_diluated": 0.355, "gross_margin": 38.02, "gross_profit": 16106, "interest_expense": -409, "interest_income": 1036, "is_preferred_dividends": 0, "net_income": 7796, "net_income_continuing_operations": 7796, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 7796, "net_interest_income": 627, "net_margin": 18.405, "operating_income": 10105, "operating_margin": 23.8562, "other_income_expense": -263, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 10469, "research_development": 2560, "revenue": 42358, "selling_general_admin_expense": 3441, "shares_outstanding": 21891.124, "tax_provision": -2673, "tax_rate": 25.53, "total_operating_expense": 6001 } }, { "balance_sheet": { "accounts_payable": 37294, "accounts_payable_accrued_expense": 59321, "accounts_receivable": 15754, "accumulated_depreciation": -34235, "accumulated_other_comprehensive_income": 634, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8080, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 20484, "cash_equivalents_marketable_securities": 67155, "common_stock": 31251, "construction_in_progress": 0, "current_accrued_expenses": 22027, "current_deferred_revenue": 8080, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.679, "equity_to_asset": 0.399, "finished_goods": 0, "good_will": 5414, "gross_ppe": 61245, "intangibles": 8620, "inventories_adjustments_allowances": 0, "inventory": 2132, "investments_and_advances": 170430, "land_and_improvements": 10185, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 75427, "long_term_debt_and_capital_lease_obligation": 75427, "machinery_furniture_equipment": 44543, "marke_table_securities": 46671, "minority_interest": 0, "net_ppe": 27010, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 28949, "non_current_deferred_revenue": 2930, "notes_receivable": 0, "other_current_assets": 8283, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 13545, "other_equity": 0, "other_gross_ppe": 6517, "other_inventories": 2132, "other_long_term_assets": 8757, "other_long_term_liabilities": 10055, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 96364, "short_term_capital_lease_obligation": 0, "short_term_debt": 11605, "short_term_debt_and_capital_lease_obligation": 11605, "total_assets": 321686, "total_current_assets": 106869, "total_current_liabilities": 79006, "total_equity": 128249, "total_liabilities": 193437, "total_non_current_assets": 214817, "total_non_current_liabilities_net_minority_interest": 114431, "total_receivables": 29299, "total_stockholders_equity": 128249, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 18237, "cash_flow_capital_expenditure": -3224, "cash_flow_deferred_tax": -253, "cash_flow_depreciation_depletion_amortization": 2548, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -7397, "cash_flow_from_operations": 16533, "cash_flow_from_others": 67, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -6889, "cash_from_other_investing_activities": 211, "change_in_inventory": -301, "change_in_other_working_capital": 3057, "change_in_payables_and_accrued_expense": 11684, "change_in_prepaid_assets": 0, "change_in_receivables": -10313, "change_in_working_capital": 4127, "debt_issuance": 6970, "debt_payments": -4389, "dividends": -3092, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 20484, "issuance_of_stock": 248, "net_change_in_cash": 2247, "net_income_from_continuing_operations": 9014, "net_intangibles_purchase_and_sale": -61, "net_issuance_of_debt": 2581, "net_issuance_of_preferred": 0, "other_financing": -600, "purchase_of_business": -151, "purchase_of_investment": -30372, "purchase_of_ppe": -3977, "repurchase_of_stock": -6026, "sale_of_business": 0, "sale_of_investment": 26953, "sale_of_ppe": 0, "stock_based_compensation": 1030, "total_free_cash_flow": 13309 }, "date": "2016-09", "filing_date": "2018-11-05", "income_statement": { "cost_of_goods_sold": 29039, "depreciation_depletion_amortization": 2548, "ebit": 12638, "ebitda": 15186, "ebitda_margin": 32.4127, "eps_basic": 0.42, "eps_diluated": 0.418, "gross_margin": 38.02, "gross_profit": 17813, "interest_expense": -450, "interest_income": 1036, "is_preferred_dividends": 0, "net_income": 9014, "net_income_continuing_operations": 9014, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 9014, "net_interest_income": 586, "net_margin": 19.2393, "operating_income": 11761, "operating_margin": 25.1025, "other_income_expense": -159, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 12188, "research_development": 2570, "revenue": 46852, "selling_general_admin_expense": 3482, "shares_outstanding": 21573.324, "tax_provision": -3174, "tax_rate": 26.04, "total_operating_expense": 6052 } }, { "balance_sheet": { "accounts_payable": 38510, "accounts_payable_accrued_expense": 62249, "accounts_receivable": 14057, "accumulated_depreciation": -36249, "accumulated_other_comprehensive_income": 245, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7889, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 16371, "cash_equivalents_marketable_securities": 60452, "common_stock": 32144, "construction_in_progress": 0, "current_accrued_expenses": 23739, "current_deferred_revenue": 7889, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.661, "equity_to_asset": 0.4, "finished_goods": 0, "good_will": 5423, "gross_ppe": 62759, "intangibles": 8271, "inventories_adjustments_allowances": 0, "inventory": 2712, "investments_and_advances": 185638, "land_and_improvements": 10932, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 73557, "long_term_debt_and_capital_lease_obligation": 73557, "machinery_furniture_equipment": 45309, "marke_table_securities": 44081, "minority_interest": 0, "net_ppe": 26510, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 30111, "non_current_deferred_revenue": 3163, "notes_receivable": 0, "other_current_assets": 12191, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 13920, "other_equity": 0, "other_gross_ppe": 6518, "other_inventories": 2712, "other_long_term_assets": 7390, "other_long_term_liabilities": 10953, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 100001, "short_term_capital_lease_obligation": 0, "short_term_debt": 13992, "short_term_debt_and_capital_lease_obligation": 13992, "total_assets": 331141, "total_current_assets": 103332, "total_current_liabilities": 84130, "total_equity": 132390, "total_liabilities": 198751, "total_non_current_assets": 227809, "total_non_current_liabilities_net_minority_interest": 114621, "total_receivables": 27977, "total_stockholders_equity": 132390, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 20484, "cash_flow_capital_expenditure": -3420, "cash_flow_deferred_tax": 1452, "cash_flow_depreciation_depletion_amortization": 2987, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -19122, "cash_flow_from_operations": 27234, "cash_flow_from_others": -274, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -12225, "cash_from_other_investing_activities": -104, "change_in_inventory": -580, "change_in_other_working_capital": 720, "change_in_payables_and_accrued_expense": 2460, "change_in_prepaid_assets": 0, "change_in_receivables": 1322, "change_in_working_capital": 3922, "debt_issuance": 2385, "debt_payments": 0, "dividends": -3130, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 16371, "issuance_of_stock": 0, "net_change_in_cash": -4113, "net_income_from_continuing_operations": 17891, "net_intangibles_purchase_and_sale": -86, "net_issuance_of_debt": 2385, "net_issuance_of_preferred": 0, "other_financing": -629, "purchase_of_business": -17, "purchase_of_investment": -54272, "purchase_of_ppe": -3334, "repurchase_of_stock": -10851, "sale_of_business": 0, "sale_of_investment": 38691, "sale_of_ppe": 0, "stock_based_compensation": 1256, "total_free_cash_flow": 23814 }, "date": "2016-12", "filing_date": "2018-02-02", "income_statement": { "cost_of_goods_sold": 48175, "depreciation_depletion_amortization": 2987, "ebit": 24705, "ebitda": 27692, "ebitda_margin": 35.3435, "eps_basic": 0.845, "eps_diluated": 0.84, "gross_margin": 38.51, "gross_profit": 30176, "interest_expense": -525, "interest_income": 1224, "is_preferred_dividends": 0, "net_income": 17891, "net_income_continuing_operations": 17891, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 17891, "net_interest_income": 699, "net_margin": 22.8344, "operating_income": 23359, "operating_margin": 29.8133, "other_income_expense": 122, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 24180, "research_development": 2871, "revenue": 78351, "selling_general_admin_expense": 3946, "shares_outstanding": 21311.98, "tax_provision": -6289, "tax_rate": 26.01, "total_operating_expense": 6817 } }, { "balance_sheet": { "accounts_payable": 28573, "accounts_payable_accrued_expense": 51669, "accounts_receivable": 11579, "accumulated_depreciation": -37961, "accumulated_other_comprehensive_income": -422, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7682, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 15157, "cash_equivalents_marketable_securities": 67101, "common_stock": 33579, "construction_in_progress": 0, "current_accrued_expenses": 23096, "current_deferred_revenue": 7682, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.735, "equity_to_asset": 0.401, "finished_goods": 0, "good_will": 5473, "gross_ppe": 65124, "intangibles": 8090, "inventories_adjustments_allowances": 0, "inventory": 2910, "investments_and_advances": 189740, "land_and_improvements": 11746, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 84531, "long_term_debt_and_capital_lease_obligation": 84531, "machinery_furniture_equipment": 46688, "marke_table_securities": 51944, "minority_interest": 0, "net_ppe": 27163, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 31333, "non_current_deferred_revenue": 3107, "notes_receivable": 0, "other_current_assets": 11367, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 9033, "other_equity": 0, "other_gross_ppe": 6690, "other_inventories": 2910, "other_long_term_assets": 7549, "other_long_term_liabilities": 11244, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 100925, "short_term_capital_lease_obligation": 0, "short_term_debt": 13991, "short_term_debt_and_capital_lease_obligation": 13991, "total_assets": 334532, "total_current_assets": 101990, "total_current_liabilities": 73342, "total_equity": 134082, "total_liabilities": 200450, "total_non_current_assets": 232542, "total_non_current_liabilities_net_minority_interest": 127108, "total_receivables": 20612, "total_stockholders_equity": 134082, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 16371, "cash_flow_capital_expenditure": -2889, "cash_flow_deferred_tax": 1370, "cash_flow_depreciation_depletion_amortization": 2332, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -14202, "cash_flow_from_operations": 12570, "cash_flow_from_others": 65, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": 418, "cash_from_other_investing_activities": 180, "change_in_inventory": -198, "change_in_other_working_capital": -1296, "change_in_payables_and_accrued_expense": -9322, "change_in_prepaid_assets": 0, "change_in_receivables": 7373, "change_in_working_capital": -3443, "debt_issuance": 10975, "debt_payments": -506, "dividends": -3004, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 15157, "issuance_of_stock": 0, "net_change_in_cash": -1214, "net_income_from_continuing_operations": 11029, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 10469, "net_issuance_of_preferred": 0, "other_financing": 114, "purchase_of_business": -50, "purchase_of_investment": -45549, "purchase_of_ppe": -2975, "repurchase_of_stock": -7161, "sale_of_business": 0, "sale_of_investment": 34192, "sale_of_ppe": 0, "stock_based_compensation": 1217, "total_free_cash_flow": 9681 }, "date": "2017-03", "filing_date": "2018-05-02", "income_statement": { "cost_of_goods_sold": 32305, "depreciation_depletion_amortization": 2332, "ebit": 15214, "ebitda": 17546, "ebitda_margin": 33.1708, "eps_basic": 0.527, "eps_diluated": 0.525, "gross_margin": 38.93, "gross_profit": 20591, "interest_expense": -530, "interest_income": 1282, "is_preferred_dividends": 0, "net_income": 11029, "net_income_continuing_operations": 11029, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 11029, "net_interest_income": 752, "net_margin": 20.8503, "operating_income": 14097, "operating_margin": 26.6504, "other_income_expense": -165, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 14684, "research_development": 2776, "revenue": 52896, "selling_general_admin_expense": 3718, "shares_outstanding": 21046.752, "tax_provision": -3655, "tax_rate": 24.89, "total_operating_expense": 6494 } }, { "balance_sheet": { "accounts_payable": 31915, "accounts_payable_accrued_expense": 55219, "accounts_receivable": 12399, "accumulated_depreciation": -39695, "accumulated_other_comprehensive_income": -545, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7608, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 18571, "cash_equivalents_marketable_securities": 76759, "common_stock": 34445, "construction_in_progress": 0, "current_accrued_expenses": 23304, "current_deferred_revenue": 7608, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.818, "equity_to_asset": 0.384, "finished_goods": 0, "good_will": 5661, "gross_ppe": 68981, "intangibles": 8105, "inventories_adjustments_allowances": 0, "inventory": 3146, "investments_and_advances": 184757, "land_and_improvements": 12529, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 89864, "long_term_debt_and_capital_lease_obligation": 89864, "machinery_furniture_equipment": 49491, "marke_table_securities": 58188, "minority_interest": 0, "net_ppe": 29286, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 33175, "non_current_deferred_revenue": 2984, "notes_receivable": 0, "other_current_assets": 10338, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 10233, "other_equity": 0, "other_gross_ppe": 6961, "other_inventories": 3146, "other_long_term_assets": 10150, "other_long_term_liabilities": 8407, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 98525, "short_term_capital_lease_obligation": 0, "short_term_debt": 18475, "short_term_debt_and_capital_lease_obligation": 18475, "total_assets": 345173, "total_current_assets": 112875, "total_current_liabilities": 81302, "total_equity": 132425, "total_liabilities": 212748, "total_non_current_assets": 232298, "total_non_current_liabilities_net_minority_interest": 131446, "total_receivables": 22632, "total_stockholders_equity": 132425, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 15157, "cash_flow_capital_expenditure": -2277, "cash_flow_deferred_tax": 1942, "cash_flow_depreciation_depletion_amortization": 2354, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -3180, "cash_flow_from_operations": 8672, "cash_flow_from_others": 67, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -2078, "cash_from_other_investing_activities": 114, "change_in_inventory": -236, "change_in_other_working_capital": -5013, "change_in_payables_and_accrued_expense": 1650, "change_in_prepaid_assets": 0, "change_in_receivables": -2002, "change_in_working_capital": -5601, "debt_issuance": 10750, "debt_payments": -1513, "dividends": -3365, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 18571, "issuance_of_stock": 0, "net_change_in_cash": 3414, "net_income_from_continuing_operations": 8717, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 9237, "net_issuance_of_preferred": 0, "other_financing": -857, "purchase_of_business": -181, "purchase_of_investment": -24173, "purchase_of_ppe": -2277, "repurchase_of_stock": -7093, "sale_of_business": 0, "sale_of_investment": 23337, "sale_of_ppe": 0, "stock_based_compensation": 1193, "total_free_cash_flow": 6395 }, "date": "2017-06", "filing_date": "2018-08-01", "income_statement": { "cost_of_goods_sold": 27920, "depreciation_depletion_amortization": 2354, "ebit": 11910, "ebitda": 14264, "ebitda_margin": 31.413, "eps_basic": 0.42, "eps_diluated": 0.418, "gross_margin": 38.51, "gross_profit": 17488, "interest_expense": -602, "interest_income": 1327, "is_preferred_dividends": 0, "net_income": 8717, "net_income_continuing_operations": 8717, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 8717, "net_interest_income": 725, "net_margin": 19.1971, "operating_income": 10768, "operating_margin": 23.7139, "other_income_expense": -185, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 11308, "research_development": 2937, "revenue": 45408, "selling_general_admin_expense": 3783, "shares_outstanding": 20933.996, "tax_provision": -2591, "tax_rate": 22.91, "total_operating_expense": 6720 } }, { "balance_sheet": { "accounts_payable": 44242, "accounts_payable_accrued_expense": 44242, "accounts_receivable": 17874, "accumulated_depreciation": -41293, "accumulated_other_comprehensive_income": -150, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7548, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 20289, "cash_equivalents_marketable_securities": 74181, "common_stock": 35867, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7548, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.863, "equity_to_asset": 0.357, "finished_goods": 0, "good_will": 0, "gross_ppe": 75076, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4855, "investments_and_advances": 194714, "land_and_improvements": 13587, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 97207, "long_term_debt_and_capital_lease_obligation": 97207, "machinery_furniture_equipment": 54210, "marke_table_securities": 53892, "minority_interest": 0, "net_ppe": 33783, "non_current_deferred_income_tax": 257, "non_current_deferred_liabilities": 34340, "non_current_deferred_revenue": 2836, "notes_receivable": 0, "other_current_assets": 13936, "other_current_liabilities": 30551, "other_current_payables": 0, "other_current_receivables": 17799, "other_equity": 0, "other_gross_ppe": 7279, "other_inventories": 4855, "other_long_term_assets": 18177, "other_long_term_liabilities": 8654, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 98330, "short_term_capital_lease_obligation": 0, "short_term_debt": 18473, "short_term_debt_and_capital_lease_obligation": 18473, "total_assets": 375319, "total_current_assets": 128645, "total_current_liabilities": 100814, "total_equity": 134047, "total_liabilities": 241272, "total_non_current_assets": 246674, "total_non_current_liabilities_net_minority_interest": 140458, "total_receivables": 35673, "total_stockholders_equity": 134047, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 18571, "cash_flow_capital_expenditure": -3865, "cash_flow_deferred_tax": 1202, "cash_flow_depreciation_depletion_amortization": 2484, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -9942, "cash_flow_from_operations": 15749, "cash_flow_from_others": -24, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -4089, "cash_from_other_investing_activities": -228, "change_in_inventory": -1709, "change_in_other_working_capital": 770, "change_in_payables_and_accrued_expense": 14178, "change_in_prepaid_assets": 0, "change_in_receivables": -13040, "change_in_working_capital": 199, "debt_issuance": 6937, "debt_payments": -14, "dividends": -3270, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 20289, "issuance_of_stock": 0, "net_change_in_cash": 1718, "net_income_from_continuing_operations": 10714, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 6923, "net_issuance_of_preferred": 0, "other_financing": 53, "purchase_of_business": -81, "purchase_of_investment": -36013, "purchase_of_ppe": -3865, "repurchase_of_stock": -7795, "sale_of_business": 0, "sale_of_investment": 30245, "sale_of_ppe": 0, "stock_based_compensation": 1174, "total_free_cash_flow": 11884 }, "date": "2017-09", "filing_date": "2019-10-31", "income_statement": { "cost_of_goods_sold": 32648, "depreciation_depletion_amortization": 2484, "ebit": 14583, "ebitda": 17067, "ebitda_margin": 32.4597, "eps_basic": 0.52, "eps_diluated": 0.517, "gross_margin": 37.91, "gross_profit": 19931, "interest_expense": -666, "interest_income": 1368, "is_preferred_dividends": 0, "net_income": 10714, "net_income_continuing_operations": 10714, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 10714, "net_interest_income": 702, "net_margin": 20.377, "operating_income": 13120, "operating_margin": 24.9529, "other_income_expense": 95, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 13917, "research_development": 2997, "revenue": 52579, "selling_general_admin_expense": 3814, "shares_outstanding": 20734.344, "tax_provision": -3203, "tax_rate": 23.02, "total_operating_expense": 6811 } }, { "balance_sheet": { "accounts_payable": 62985, "accounts_payable_accrued_expense": 89266, "accounts_receivable": 23440, "accumulated_depreciation": -43431, "accumulated_other_comprehensive_income": -841, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8044, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 27491, "cash_equivalents_marketable_securities": 77153, "common_stock": 36447, "construction_in_progress": 0, "current_accrued_expenses": 26281, "current_deferred_revenue": 8044, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.873, "equity_to_asset": 0.345, "finished_goods": 0, "good_will": 5889, "gross_ppe": 77110, "intangibles": 8038, "inventories_adjustments_allowances": 0, "inventory": 4421, "investments_and_advances": 207944, "land_and_improvements": 14189, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 103922, "long_term_debt_and_capital_lease_obligation": 103922, "machinery_furniture_equipment": 55479, "marke_table_securities": 49662, "minority_interest": 0, "net_ppe": 33679, "non_current_deferred_income_tax": 34913, "non_current_deferred_liabilities": 3679, "non_current_deferred_revenue": 3131, "notes_receivable": 0, "other_current_assets": 11337, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 27459, "other_equity": 0, "other_gross_ppe": 7442, "other_inventories": 4421, "other_long_term_assets": 13323, "other_long_term_liabilities": 8293, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 104593, "short_term_capital_lease_obligation": 0, "short_term_debt": 18478, "short_term_debt_and_capital_lease_obligation": 18478, "total_assets": 406794, "total_current_assets": 143810, "total_current_liabilities": 115788, "total_equity": 140199, "total_liabilities": 266595, "total_non_current_assets": 262984, "total_non_current_liabilities_net_minority_interest": 150807, "total_receivables": 50899, "total_stockholders_equity": 140199, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 20289, "cash_flow_capital_expenditure": -2810, "cash_flow_deferred_tax": -33737, "cash_flow_depreciation_depletion_amortization": 2745, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -13590, "cash_flow_from_operations": 28293, "cash_flow_from_others": -11, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -7501, "cash_from_other_investing_activities": -43, "change_in_inventory": 434, "change_in_other_working_capital": 40129, "change_in_payables_and_accrued_expense": 12602, "change_in_prepaid_assets": 0, "change_in_receivables": -15230, "change_in_working_capital": 37935, "debt_issuance": 6971, "debt_payments": 0, "dividends": -3339, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 27491, "issuance_of_stock": 0, "net_change_in_cash": 7202, "net_income_from_continuing_operations": 20065, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 6971, "net_issuance_of_preferred": 0, "other_financing": -1038, "purchase_of_business": -173, "purchase_of_investment": -41413, "purchase_of_ppe": -2810, "repurchase_of_stock": -10095, "sale_of_business": 0, "sale_of_investment": 30849, "sale_of_ppe": 0, "stock_based_compensation": 1296, "total_free_cash_flow": 25483 }, "date": "2017-12", "filing_date": "2019-01-30", "income_statement": { "cost_of_goods_sold": 54381, "depreciation_depletion_amortization": 2745, "ebit": 27764, "ebitda": 30509, "ebitda_margin": 34.5543, "eps_basic": 0.98, "eps_diluated": 0.973, "gross_margin": 38.41, "gross_profit": 33912, "interest_expense": -734, "interest_income": 1452, "is_preferred_dividends": 0, "net_income": 20065, "net_income_continuing_operations": 20065, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 20065, "net_interest_income": 718, "net_margin": 22.7255, "operating_income": 26274, "operating_margin": 29.7577, "other_income_expense": 38, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 27030, "research_development": 3407, "revenue": 88293, "selling_general_admin_expense": 4231, "shares_outstanding": 20631.148, "tax_provision": -6965, "tax_rate": 25.77, "total_operating_expense": 7638 } }, { "balance_sheet": { "accounts_payable": 34311, "accounts_payable_accrued_expense": 61067, "accounts_receivable": 14324, "accumulated_depreciation": -45425, "accumulated_other_comprehensive_income": -3064, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7775, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 45059, "cash_equivalents_marketable_securities": 87940, "common_stock": 38044, "construction_in_progress": 0, "current_accrued_expenses": 26756, "current_deferred_revenue": 7775, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.96, "equity_to_asset": 0.345, "finished_goods": 2476, "good_will": 0, "gross_ppe": 80502, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 7662, "investments_and_advances": 179286, "land_and_improvements": 14931, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 101362, "long_term_debt_and_capital_lease_obligation": 101362, "machinery_furniture_equipment": 57784, "marke_table_securities": 42881, "minority_interest": 0, "net_ppe": 35077, "non_current_deferred_income_tax": 34913, "non_current_deferred_liabilities": 3635, "non_current_deferred_revenue": 3087, "notes_receivable": 0, "other_current_assets": 12043, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 8084, "other_equity": 0, "other_gross_ppe": 7787, "other_inventories": 0, "other_long_term_assets": 23086, "other_long_term_liabilities": 11394, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 5186, "retained_earnings": 91898, "short_term_capital_lease_obligation": 0, "short_term_debt": 20478, "short_term_debt_and_capital_lease_obligation": 20478, "total_assets": 367502, "total_current_assets": 130053, "total_current_liabilities": 89320, "total_equity": 126878, "total_liabilities": 240624, "total_non_current_assets": 237449, "total_non_current_liabilities_net_minority_interest": 151304, "total_receivables": 22408, "total_stockholders_equity": 126878, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 27491, "cash_flow_capital_expenditure": -4195, "cash_flow_deferred_tax": -498, "cash_flow_depreciation_depletion_amortization": 2739, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 28710, "cash_flow_from_operations": 15130, "cash_flow_from_others": -140, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -26272, "cash_from_other_investing_activities": 259, "change_in_inventory": -3241, "change_in_other_working_capital": -2762, "change_in_payables_and_accrued_expense": -24606, "change_in_prepaid_assets": 0, "change_in_receivables": 28468, "change_in_working_capital": -2141, "debt_issuance": 0, "debt_payments": -502, "dividends": -3190, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 45059, "issuance_of_stock": 0, "net_change_in_cash": 17568, "net_income_from_continuing_operations": 13822, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -502, "net_issuance_of_preferred": 0, "other_financing": 176, "purchase_of_business": -132, "purchase_of_investment": -7199, "purchase_of_ppe": -4195, "repurchase_of_stock": -22756, "sale_of_business": 0, "sale_of_investment": 39977, "sale_of_ppe": 0, "stock_based_compensation": 1348, "total_free_cash_flow": 10935 }, "date": "2018-03", "filing_date": "2019-05-01", "income_statement": { "cost_of_goods_sold": 37715, "depreciation_depletion_amortization": 2739, "ebit": 16960, "ebitda": 19699, "ebitda_margin": 32.2211, "eps_basic": 0.688, "eps_diluated": 0.682, "gross_margin": 38.31, "gross_profit": 23422, "interest_expense": -792, "interest_income": 1505, "is_preferred_dividends": 0, "net_income": 13822, "net_income_continuing_operations": 13822, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 13822, "net_interest_income": 713, "net_margin": 22.6082, "operating_income": 15894, "operating_margin": 25.9974, "other_income_expense": -439, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 16168, "research_development": 3378, "revenue": 61137, "selling_general_admin_expense": 4150, "shares_outstanding": 20273.972, "tax_provision": -2346, "tax_rate": 14.51, "total_operating_expense": 7528 } }, { "balance_sheet": { "accounts_payable": 38489, "accounts_payable_accrued_expense": 63673, "accounts_receivable": 14104, "accumulated_depreciation": -47251, "accumulated_other_comprehensive_income": -3111, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7403, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 31971, "cash_equivalents_marketable_securities": 70970, "common_stock": 38624, "construction_in_progress": 0, "current_accrued_expenses": 25184, "current_deferred_revenue": 7403, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.997, "equity_to_asset": 0.329, "finished_goods": 1649, "good_will": 0, "gross_ppe": 85368, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5936, "investments_and_advances": 172773, "land_and_improvements": 15409, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 97128, "long_term_debt_and_capital_lease_obligation": 97128, "machinery_furniture_equipment": 62060, "marke_table_securities": 38999, "minority_interest": 0, "net_ppe": 38117, "non_current_deferred_income_tax": 34029, "non_current_deferred_liabilities": 3276, "non_current_deferred_revenue": 2878, "notes_receivable": 0, "other_current_assets": 12488, "other_current_liabilities": 0, "other_current_payables": 0, "other_current_receivables": 12263, "other_equity": 0, "other_gross_ppe": 7899, "other_inventories": 0, "other_long_term_assets": 22546, "other_long_term_liabilities": 11267, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 4287, "retained_earnings": 79436, "short_term_capital_lease_obligation": 0, "short_term_debt": 17472, "short_term_debt_and_capital_lease_obligation": 17472, "total_assets": 349197, "total_current_assets": 115761, "total_current_liabilities": 88548, "total_equity": 114949, "total_liabilities": 234248, "total_non_current_assets": 233436, "total_non_current_liabilities_net_minority_interest": 145700, "total_receivables": 26367, "total_stockholders_equity": 114949, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 45059, "cash_flow_capital_expenditure": -3267, "cash_flow_deferred_tax": 1126, "cash_flow_depreciation_depletion_amortization": 2665, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 3947, "cash_flow_from_operations": 14488, "cash_flow_from_others": -259, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -31523, "cash_from_other_investing_activities": -739, "change_in_inventory": 1693, "change_in_other_working_capital": -1255, "change_in_payables_and_accrued_expense": 1594, "change_in_prepaid_assets": 0, "change_in_receivables": -3946, "change_in_working_capital": -1914, "debt_issuance": 0, "debt_payments": -6010, "dividends": -3653, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 31971, "issuance_of_stock": 0, "net_change_in_cash": -13088, "net_income_from_continuing_operations": 11519, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -6010, "net_issuance_of_preferred": 0, "other_financing": -1077, "purchase_of_business": -126, "purchase_of_investment": -9309, "purchase_of_ppe": -3267, "repurchase_of_stock": -20783, "sale_of_business": 0, "sale_of_investment": 17388, "sale_of_ppe": 0, "stock_based_compensation": 1351, "total_free_cash_flow": 11221 }, "date": "2018-06", "filing_date": "2019-07-31", "income_statement": { "cost_of_goods_sold": 32844, "depreciation_depletion_amortization": 2665, "ebit": 14130, "ebitda": 16795, "ebitda_margin": 31.531, "eps_basic": 0.59, "eps_diluated": 0.585, "gross_margin": 38.34, "gross_profit": 20421, "interest_expense": -846, "interest_income": 1418, "is_preferred_dividends": 0, "net_income": 11519, "net_income_continuing_operations": 11519, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 11519, "net_interest_income": 572, "net_margin": 21.6258, "operating_income": 12612, "operating_margin": 23.6778, "other_income_expense": 100, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 13284, "research_development": 3701, "revenue": 53265, "selling_general_admin_expense": 4108, "shares_outstanding": 19706.436, "tax_provision": -1765, "tax_rate": 13.29, "total_operating_expense": 7809 } }, { "balance_sheet": { "accounts_payable": 55888, "accounts_payable_accrued_expense": 55888, "accounts_receivable": 23186, "accumulated_depreciation": -49099, "accumulated_other_comprehensive_income": -3454, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5966, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 25913, "cash_equivalents_marketable_securities": 66301, "common_stock": 40201, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5966, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.068, "equity_to_asset": 0.293, "finished_goods": 0, "good_will": 0, "gross_ppe": 90403, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 3956, "investments_and_advances": 170799, "land_and_improvements": 16216, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 93735, "long_term_debt_and_capital_lease_obligation": 93735, "machinery_furniture_equipment": 65982, "marke_table_securities": 40388, "minority_interest": 0, "net_ppe": 41304, "non_current_deferred_income_tax": 33589, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 12087, "other_current_liabilities": 33327, "other_current_payables": 0, "other_current_receivables": 25809, "other_equity": 0, "other_gross_ppe": 8205, "other_inventories": 3956, "other_long_term_assets": 22283, "other_long_term_liabilities": 15325, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 70400, "short_term_capital_lease_obligation": 0, "short_term_debt": 20748, "short_term_debt_and_capital_lease_obligation": 20748, "total_assets": 365725, "total_current_assets": 131339, "total_current_liabilities": 115929, "total_equity": 107147, "total_liabilities": 258578, "total_non_current_assets": 234386, "total_non_current_liabilities_net_minority_interest": 142649, "total_receivables": 48995, "total_stockholders_equity": 107147, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 31971, "cash_flow_capital_expenditure": -3041, "cash_flow_deferred_tax": 519, "cash_flow_depreciation_depletion_amortization": 2754, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -3001, "cash_flow_from_operations": 19523, "cash_flow_from_others": -34, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -22580, "cash_from_other_investing_activities": -222, "change_in_inventory": 1942, "change_in_other_working_capital": 1911, "change_in_payables_and_accrued_expense": 19585, "change_in_prepaid_assets": 0, "change_in_receivables": -22624, "change_in_working_capital": 814, "debt_issuance": 0, "debt_payments": -27, "dividends": -3530, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 25913, "issuance_of_stock": 0, "net_change_in_cash": -6058, "net_income_from_continuing_operations": 14125, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -27, "net_issuance_of_preferred": 0, "other_financing": 81, "purchase_of_business": -290, "purchase_of_investment": -15306, "purchase_of_ppe": -3041, "repurchase_of_stock": -19104, "sale_of_business": 0, "sale_of_investment": 15858, "sale_of_ppe": 0, "stock_based_compensation": 1345, "total_free_cash_flow": 16482 }, "date": "2018-09", "filing_date": "2020-10-30", "income_statement": { "cost_of_goods_sold": 38816, "depreciation_depletion_amortization": 2754, "ebit": 17289, "ebitda": 20043, "ebitda_margin": 31.8649, "eps_basic": 0.735, "eps_diluated": 0.728, "gross_margin": 38.29, "gross_profit": 24084, "interest_expense": -868, "interest_income": 1311, "is_preferred_dividends": 0, "net_income": 14125, "net_income_continuing_operations": 14125, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 14125, "net_interest_income": 443, "net_margin": 22.4563, "operating_income": 16118, "operating_margin": 25.6248, "other_income_expense": -140, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 16421, "research_development": 3750, "revenue": 62900, "selling_general_admin_expense": 4216, "shares_outstanding": 19390.184, "tax_provision": -2296, "tax_rate": 13.98, "total_operating_expense": 7966 } }, { "balance_sheet": { "accounts_payable": 44293, "accounts_payable_accrued_expense": 44293, "accounts_receivable": 18077, "accumulated_depreciation": -51929, "accumulated_other_comprehensive_income": -3588, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5546, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 44771, "cash_equivalents_marketable_securities": 86427, "common_stock": 40970, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5546, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.973, "equity_to_asset": 0.315, "finished_goods": 0, "good_will": 0, "gross_ppe": 91526, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4988, "investments_and_advances": 158608, "land_and_improvements": 16352, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 92989, "long_term_debt_and_capital_lease_obligation": 92989, "machinery_furniture_equipment": 66823, "marke_table_securities": 41656, "minority_interest": 0, "net_ppe": 39597, "non_current_deferred_income_tax": 30948, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 12432, "other_current_liabilities": 36703, "other_current_payables": 0, "other_current_receivables": 18904, "other_equity": 0, "other_gross_ppe": 8351, "other_inventories": 4988, "other_long_term_assets": 34686, "other_long_term_liabilities": 23607, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 80510, "short_term_capital_lease_obligation": 0, "short_term_debt": 21741, "short_term_debt_and_capital_lease_obligation": 21741, "total_assets": 373719, "total_current_assets": 140828, "total_current_liabilities": 108283, "total_equity": 117892, "total_liabilities": 255827, "total_non_current_assets": 232891, "total_non_current_liabilities_net_minority_interest": 147544, "total_receivables": 36981, "total_stockholders_equity": 117892, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 25913, "cash_flow_capital_expenditure": -3355, "cash_flow_deferred_tax": 53, "cash_flow_depreciation_depletion_amortization": 3395, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 5844, "cash_flow_from_operations": 26690, "cash_flow_from_others": -54, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -13676, "cash_from_other_investing_activities": -56, "change_in_inventory": -1076, "change_in_other_working_capital": -686, "change_in_payables_and_accrued_expense": -8501, "change_in_prepaid_assets": 0, "change_in_receivables": 12035, "change_in_working_capital": 1772, "debt_issuance": 6, "debt_payments": 0, "dividends": -3568, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 44771, "issuance_of_stock": 0, "net_change_in_cash": 18858, "net_income_from_continuing_operations": 19965, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 6, "net_issuance_of_preferred": 0, "other_financing": -1318, "purchase_of_business": -167, "purchase_of_investment": -7504, "purchase_of_ppe": -3355, "repurchase_of_stock": -8796, "sale_of_business": 0, "sale_of_investment": 16926, "sale_of_ppe": 0, "stock_based_compensation": 1559, "total_free_cash_flow": 23335 }, "date": "2018-12", "filing_date": "2020-01-29", "income_statement": { "cost_of_goods_sold": 52279, "depreciation_depletion_amortization": 3395, "ebit": 24796, "ebitda": 28191, "ebitda_margin": 33.4373, "eps_basic": 1.055, "eps_diluated": 1.045, "gross_margin": 37.99, "gross_profit": 32031, "interest_expense": -890, "interest_income": 1307, "is_preferred_dividends": 0, "net_income": 19965, "net_income_continuing_operations": 19965, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 19965, "net_interest_income": 417, "net_margin": 23.6805, "operating_income": 23346, "operating_margin": 27.6907, "other_income_expense": 143, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 23906, "research_development": 3902, "revenue": 84310, "selling_general_admin_expense": 4783, "shares_outstanding": 19093.008, "tax_provision": -3941, "tax_rate": 16.49, "total_operating_expense": 8685 } }, { "balance_sheet": { "accounts_payable": 30443, "accounts_payable_accrued_expense": 30443, "accounts_receivable": 15085, "accumulated_depreciation": -54290, "accumulated_other_comprehensive_income": -1499, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5532, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 37988, "cash_equivalents_marketable_securities": 80092, "common_stock": 42801, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5532, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.064, "equity_to_asset": 0.31, "finished_goods": 0, "good_will": 0, "gross_ppe": 93036, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4884, "investments_and_advances": 145319, "land_and_improvements": 16308, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 90201, "long_term_debt_and_capital_lease_obligation": 90201, "machinery_furniture_equipment": 68139, "marke_table_securities": 42104, "minority_interest": 0, "net_ppe": 38746, "non_current_deferred_income_tax": 30986, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 12092, "other_current_liabilities": 35368, "other_current_payables": 0, "other_current_receivables": 11193, "other_equity": 0, "other_gross_ppe": 8589, "other_inventories": 4884, "other_long_term_assets": 34587, "other_long_term_liabilities": 21179, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 64558, "short_term_capital_lease_obligation": 0, "short_term_debt": 22429, "short_term_debt_and_capital_lease_obligation": 22429, "total_assets": 341998, "total_current_assets": 123346, "total_current_liabilities": 93772, "total_equity": 105860, "total_liabilities": 236138, "total_non_current_assets": 218652, "total_non_current_liabilities_net_minority_interest": 142366, "total_receivables": 26278, "total_stockholders_equity": 105860, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 44771, "cash_flow_capital_expenditure": -2363, "cash_flow_deferred_tax": -177, "cash_flow_depreciation_depletion_amortization": 3040, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 13348, "cash_flow_from_operations": 11155, "cash_flow_from_others": -161, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -29457, "cash_from_other_investing_activities": 86, "change_in_inventory": 70, "change_in_other_working_capital": -3844, "change_in_payables_and_accrued_expense": -11523, "change_in_prepaid_assets": 0, "change_in_receivables": 10675, "change_in_working_capital": -4622, "debt_issuance": 0, "debt_payments": -2542, "dividends": -3443, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 39817, "issuance_of_stock": 390, "net_change_in_cash": -4954, "net_income_from_continuing_operations": 11561, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -2542, "net_issuance_of_preferred": 0, "other_financing": -160, "purchase_of_business": -124, "purchase_of_investment": -6840, "purchase_of_ppe": -2363, "repurchase_of_stock": -23702, "sale_of_business": 0, "sale_of_investment": 22589, "sale_of_ppe": 0, "stock_based_compensation": 1514, "total_free_cash_flow": 8792 }, "date": "2019-03", "filing_date": "2020-05-01", "income_statement": { "cost_of_goods_sold": 36194, "depreciation_depletion_amortization": 3040, "ebit": 14803, "ebitda": 17843, "ebitda_margin": 30.7558, "eps_basic": 0.618, "eps_diluated": 0.615, "gross_margin": 37.61, "gross_profit": 21821, "interest_expense": -1010, "interest_income": 1358, "is_preferred_dividends": 0, "net_income": 11561, "net_income_continuing_operations": 11561, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 11561, "net_interest_income": 348, "net_margin": 19.9276, "operating_income": 13415, "operating_margin": 23.1233, "other_income_expense": 30, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 13793, "research_development": 3948, "revenue": 58015, "selling_general_admin_expense": 4458, "shares_outstanding": 18802.584, "tax_provision": -2232, "tax_rate": 16.18, "total_operating_expense": 8406 } }, { "balance_sheet": { "accounts_payable": 29115, "accounts_payable_accrued_expense": 29115, "accounts_receivable": 14148, "accumulated_depreciation": -56348, "accumulated_other_comprehensive_income": -639, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5434, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 50530, "cash_equivalents_marketable_securities": 94614, "common_stock": 43371, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5434, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.124, "equity_to_asset": 0.299, "finished_goods": 0, "good_will": 0, "gross_ppe": 93984, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 3355, "investments_and_advances": 115996, "land_and_improvements": 16560, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 84936, "long_term_debt_and_capital_lease_obligation": 84936, "machinery_furniture_equipment": 68529, "marke_table_securities": 44084, "minority_interest": 0, "net_ppe": 37636, "non_current_deferred_income_tax": 30521, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 10530, "other_current_liabilities": 31673, "other_current_payables": 0, "other_current_receivables": 12326, "other_equity": 0, "other_gross_ppe": 8895, "other_inventories": 3355, "other_long_term_assets": 33634, "other_long_term_liabilities": 20622, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 53724, "short_term_capital_lease_obligation": 0, "short_term_debt": 23482, "short_term_debt_and_capital_lease_obligation": 23482, "total_assets": 322239, "total_current_assets": 134973, "total_current_liabilities": 89704, "total_equity": 96456, "total_liabilities": 225783, "total_non_current_assets": 187266, "total_non_current_liabilities_net_minority_interest": 136079, "total_receivables": 26474, "total_stockholders_equity": 96456, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 39817, "cash_flow_capital_expenditure": -2000, "cash_flow_deferred_tax": 86, "cash_flow_depreciation_depletion_amortization": 2933, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 27502, "cash_flow_from_operations": 11636, "cash_flow_from_others": -125, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -26804, "cash_from_other_investing_activities": -298, "change_in_inventory": 1502, "change_in_other_working_capital": -4306, "change_in_payables_and_accrued_expense": 220, "change_in_prepaid_assets": 0, "change_in_receivables": -214, "change_in_working_capital": -2798, "debt_issuance": 0, "debt_payments": -4990, "dividends": -3629, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 52151, "issuance_of_stock": 1, "net_change_in_cash": 12334, "net_income_from_continuing_operations": 10044, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -4990, "net_issuance_of_preferred": 0, "other_financing": -1231, "purchase_of_business": -320, "purchase_of_investment": -8190, "purchase_of_ppe": -2000, "repurchase_of_stock": -16955, "sale_of_business": 0, "sale_of_investment": 38310, "sale_of_ppe": 0, "stock_based_compensation": 1496, "total_free_cash_flow": 9636 }, "date": "2019-06", "filing_date": "2020-07-31", "income_statement": { "cost_of_goods_sold": 33582, "depreciation_depletion_amortization": 2933, "ebit": 12777, "ebitda": 15710, "ebitda_margin": 29.1959, "eps_basic": 0.55, "eps_diluated": 0.545, "gross_margin": 37.59, "gross_profit": 20227, "interest_expense": -866, "interest_income": 1190, "is_preferred_dividends": 0, "net_income": 10044, "net_income_continuing_operations": 10044, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 10044, "net_interest_income": 324, "net_margin": 18.666, "operating_income": 11544, "operating_margin": 21.4537, "other_income_expense": 43, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 11911, "research_development": 4257, "revenue": 53809, "selling_general_admin_expense": 4426, "shares_outstanding": 18405.52, "tax_provision": -1867, "tax_rate": 15.67, "total_operating_expense": 8683 } }, { "balance_sheet": { "accounts_payable": 46236, "accounts_payable_accrued_expense": 46236, "accounts_receivable": 22926, "accumulated_depreciation": -58579, "accumulated_other_comprehensive_income": -584, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5522, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 48844, "cash_equivalents_marketable_securities": 100557, "common_stock": 45174, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5522, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.194, "equity_to_asset": 0.267, "finished_goods": 0, "good_will": 0, "gross_ppe": 95957, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4106, "investments_and_advances": 105341, "land_and_improvements": 17085, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 91807, "long_term_debt_and_capital_lease_obligation": 91807, "machinery_furniture_equipment": 69797, "marke_table_securities": 51713, "minority_interest": 0, "net_ppe": 37378, "non_current_deferred_income_tax": 29545, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 12352, "other_current_liabilities": 37720, "other_current_payables": 0, "other_current_receivables": 22878, "other_equity": 0, "other_gross_ppe": 9075, "other_inventories": 4106, "other_long_term_assets": 32978, "other_long_term_liabilities": 20958, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 45898, "short_term_capital_lease_obligation": 0, "short_term_debt": 16240, "short_term_debt_and_capital_lease_obligation": 16240, "total_assets": 338516, "total_current_assets": 162819, "total_current_liabilities": 105718, "total_equity": 90488, "total_liabilities": 248028, "total_non_current_assets": 175697, "total_non_current_liabilities_net_minority_interest": 142310, "total_receivables": 45804, "total_stockholders_equity": 90488, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 52151, "cash_flow_capital_expenditure": -2777, "cash_flow_deferred_tax": -302, "cash_flow_depreciation_depletion_amortization": 3179, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -798, "cash_flow_from_operations": 19910, "cash_flow_from_others": -312, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -21039, "cash_from_other_investing_activities": -810, "change_in_inventory": -785, "change_in_other_working_capital": 4384, "change_in_payables_and_accrued_expense": 17881, "change_in_prepaid_assets": 0, "change_in_receivables": -19320, "change_in_working_capital": 2160, "debt_issuance": 6963, "debt_payments": -7256, "dividends": -3479, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 50224, "issuance_of_stock": 390, "net_change_in_cash": -1927, "net_income_from_continuing_operations": 13686, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -293, "net_issuance_of_preferred": 0, "other_financing": -213, "purchase_of_business": -13, "purchase_of_investment": -18097, "purchase_of_ppe": -2777, "repurchase_of_stock": -17444, "sale_of_business": 0, "sale_of_investment": 20899, "sale_of_ppe": 0, "stock_based_compensation": 1499, "total_free_cash_flow": 17133 }, "date": "2019-09", "filing_date": "2021-10-29", "income_statement": { "cost_of_goods_sold": 39727, "depreciation_depletion_amortization": 3179, "ebit": 16937, "ebitda": 20116, "ebitda_margin": 31.4116, "eps_basic": 0.762, "eps_diluated": 0.757, "gross_margin": 37.97, "gross_profit": 24313, "interest_expense": -810, "interest_income": 1106, "is_preferred_dividends": 0, "net_income": 13686, "net_income_continuing_operations": 13686, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 13686, "net_interest_income": 296, "net_margin": 21.371, "operating_income": 15625, "operating_margin": 24.3988, "other_income_expense": 206, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 16127, "research_development": 4110, "revenue": 64040, "selling_general_admin_expense": 4578, "shares_outstanding": 18081.496, "tax_provision": -2441, "tax_rate": 15.14, "total_operating_expense": 8688 } }, { "balance_sheet": { "accounts_payable": 45111, "accounts_payable_accrued_expense": 45111, "accounts_receivable": 20970, "accumulated_depreciation": -60959, "accumulated_other_comprehensive_income": -418, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5573, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 39771, "cash_equivalents_marketable_securities": 107162, "common_stock": 45972, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5573, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.304, "equity_to_asset": 0.263, "finished_goods": 0, "good_will": 0, "gross_ppe": 105252, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4097, "investments_and_advances": 99899, "land_and_improvements": 17754, "loans_receivable": 0, "long_term_capital_lease_obligation": 7200, "long_term_debt": 93078, "long_term_debt_and_capital_lease_obligation": 100278, "machinery_furniture_equipment": 70841, "marke_table_securities": 67391, "minority_interest": 0, "net_ppe": 44293, "non_current_deferred_income_tax": 28198, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 12026, "other_current_liabilities": 35004, "other_current_payables": 0, "other_current_receivables": 18976, "other_equity": 0, "other_gross_ppe": 16657, "other_inventories": 4097, "other_long_term_assets": 33195, "other_long_term_liabilities": 20450, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 43977, "short_term_capital_lease_obligation": 1259, "short_term_debt": 15214, "short_term_debt_and_capital_lease_obligation": 16473, "total_assets": 340618, "total_current_assets": 163231, "total_current_liabilities": 102161, "total_equity": 89531, "total_liabilities": 251087, "total_non_current_assets": 177387, "total_non_current_liabilities_net_minority_interest": 148926, "total_receivables": 39946, "total_stockholders_equity": 89531, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 50224, "cash_flow_capital_expenditure": -2107, "cash_flow_deferred_tax": -349, "cash_flow_depreciation_depletion_amortization": 2816, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -13668, "cash_flow_from_operations": 30516, "cash_flow_from_others": -142, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -25407, "cash_from_other_investing_activities": -207, "change_in_inventory": -28, "change_in_other_working_capital": -555, "change_in_payables_and_accrued_expense": -1089, "change_in_prepaid_assets": 0, "change_in_receivables": 5917, "change_in_working_capital": 4245, "debt_issuance": 2210, "debt_payments": -1979, "dividends": -3539, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 41665, "issuance_of_stock": 2, "net_change_in_cash": -8559, "net_income_from_continuing_operations": 22236, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 231, "net_issuance_of_preferred": 0, "other_financing": -1395, "purchase_of_business": -958, "purchase_of_investment": -37416, "purchase_of_ppe": -2107, "repurchase_of_stock": -20706, "sale_of_business": 0, "sale_of_investment": 27020, "sale_of_ppe": 0, "stock_based_compensation": 1710, "total_free_cash_flow": 28409 }, "date": "2019-12", "filing_date": "2021-01-28", "income_statement": { "cost_of_goods_sold": 56602, "depreciation_depletion_amortization": 2816, "ebit": 26703, "ebitda": 29519, "ebitda_margin": 32.1491, "eps_basic": 1.26, "eps_diluated": 1.25, "gross_margin": 38.35, "gross_profit": 35217, "interest_expense": -785, "interest_income": 1045, "is_preferred_dividends": 0, "net_income": 22236, "net_income_continuing_operations": 22236, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 22236, "net_interest_income": 260, "net_margin": 24.2172, "operating_income": 25569, "operating_margin": 27.8472, "other_income_expense": 89, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 25918, "research_development": 4451, "revenue": 91819, "selling_general_admin_expense": 5197, "shares_outstanding": 17818.417, "tax_provision": -3682, "tax_rate": 14.21, "total_operating_expense": 9648 } }, { "balance_sheet": { "accounts_payable": 32421, "accounts_payable_accrued_expense": 32421, "accounts_receivable": 15722, "accumulated_depreciation": -62854, "accumulated_other_comprehensive_income": -2789, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 5928, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 40174, "cash_equivalents_marketable_securities": 94051, "common_stock": 48032, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 5928, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.514, "equity_to_asset": 0.245, "finished_goods": 0, "good_will": 0, "gross_ppe": 106840, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 3334, "investments_and_advances": 98793, "land_and_improvements": 17856, "loans_receivable": 0, "long_term_capital_lease_obligation": 8050, "long_term_debt": 89086, "long_term_debt_and_capital_lease_obligation": 97136, "machinery_furniture_equipment": 71273, "marke_table_securities": 53877, "minority_interest": 0, "net_ppe": 43986, "non_current_deferred_income_tax": 28188, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 15691, "other_current_liabilities": 36120, "other_current_payables": 0, "other_current_receivables": 14955, "other_equity": 0, "other_gross_ppe": 17711, "other_inventories": 3334, "other_long_term_assets": 33868, "other_long_term_liabilities": 20557, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 33182, "short_term_capital_lease_obligation": 1204, "short_term_debt": 20421, "short_term_debt_and_capital_lease_obligation": 21625, "total_assets": 320400, "total_current_assets": 143753, "total_current_liabilities": 96094, "total_equity": 78425, "total_liabilities": 241975, "total_non_current_assets": 176647, "total_non_current_liabilities_net_minority_interest": 145881, "total_receivables": 30677, "total_stockholders_equity": 78425, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 41665, "cash_flow_capital_expenditure": -1853, "cash_flow_deferred_tax": -302, "cash_flow_depreciation_depletion_amortization": 2786, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 9013, "cash_flow_from_operations": 13311, "cash_flow_from_others": -117, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -20940, "cash_from_other_investing_activities": -365, "change_in_inventory": 727, "change_in_other_working_capital": 412, "change_in_payables_and_accrued_expense": -12431, "change_in_prepaid_assets": 0, "change_in_receivables": 9290, "change_in_working_capital": -2002, "debt_issuance": 2497, "debt_payments": -4250, "dividends": -3375, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 43049, "issuance_of_stock": 428, "net_change_in_cash": 1384, "net_income_from_continuing_operations": 11249, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -1753, "net_issuance_of_preferred": 0, "other_financing": 2334, "purchase_of_business": -176, "purchase_of_investment": -29073, "purchase_of_ppe": -1853, "repurchase_of_stock": -18574, "sale_of_business": 0, "sale_of_investment": 40480, "sale_of_ppe": 0, "stock_based_compensation": 1697, "total_free_cash_flow": 11458 }, "date": "2020-03", "filing_date": "2021-04-29", "income_statement": { "cost_of_goods_sold": 35943, "depreciation_depletion_amortization": 2786, "ebit": 13892, "ebitda": 16678, "ebitda_margin": 28.6008, "eps_basic": 0.64, "eps_diluated": 0.64, "gross_margin": 38.36, "gross_profit": 22370, "interest_expense": -757, "interest_income": 1049, "is_preferred_dividends": 0, "net_income": 11249, "net_income_continuing_operations": 11249, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 11249, "net_interest_income": 292, "net_margin": 19.2907, "operating_income": 12853, "operating_margin": 22.0414, "other_income_expense": -10, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 13135, "research_development": 4565, "revenue": 58313, "selling_general_admin_expense": 4952, "shares_outstanding": 17618.765, "tax_provision": -1886, "tax_rate": 14.36, "total_operating_expense": 9517 } }, { "balance_sheet": { "accounts_payable": 35325, "accounts_payable_accrued_expense": 35325, "accounts_receivable": 17882, "accumulated_depreciation": -65230, "accumulated_other_comprehensive_income": -550, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6313, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 33383, "cash_equivalents_marketable_securities": 93025, "common_stock": 48696, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 6313, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.69, "equity_to_asset": 0.228, "finished_goods": 0, "good_will": 0, "gross_ppe": 109081, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 3978, "investments_and_advances": 100592, "land_and_improvements": 18068, "loans_receivable": 0, "long_term_capital_lease_obligation": 8090, "long_term_debt": 94048, "long_term_debt_and_capital_lease_obligation": 102138, "machinery_furniture_equipment": 72982, "marke_table_securities": 59642, "minority_interest": 0, "net_ppe": 43851, "non_current_deferred_income_tax": 28188, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 10987, "other_current_liabilities": 33632, "other_current_payables": 0, "other_current_receivables": 14193, "other_equity": 0, "other_gross_ppe": 18031, "other_inventories": 3978, "other_long_term_assets": 32836, "other_long_term_liabilities": 19418, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 24136, "short_term_capital_lease_obligation": 1373, "short_term_debt": 18675, "short_term_debt_and_capital_lease_obligation": 20048, "total_assets": 317344, "total_current_assets": 140065, "total_current_liabilities": 95318, "total_equity": 72282, "total_liabilities": 245062, "total_non_current_assets": 177279, "total_non_current_liabilities_net_minority_interest": 149744, "total_receivables": 32075, "total_stockholders_equity": 72282, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 43049, "cash_flow_capital_expenditure": -1565, "cash_flow_deferred_tax": 833, "cash_flow_depreciation_depletion_amortization": 2752, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -5165, "cash_flow_from_operations": 16271, "cash_flow_from_others": 165, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -19116, "cash_from_other_investing_activities": -269, "change_in_inventory": -689, "change_in_other_working_capital": -1101, "change_in_payables_and_accrued_expense": 2733, "change_in_prepaid_assets": 0, "change_in_receivables": -1373, "change_in_working_capital": -430, "debt_issuance": 6938, "debt_payments": -7379, "dividends": -3656, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 35039, "issuance_of_stock": 0, "net_change_in_cash": -8010, "net_income_from_continuing_operations": 11253, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -441, "net_issuance_of_preferred": 0, "other_financing": 872, "purchase_of_business": -339, "purchase_of_investment": -30117, "purchase_of_ppe": -1565, "repurchase_of_stock": -15891, "sale_of_business": 0, "sale_of_investment": 27125, "sale_of_ppe": 0, "stock_based_compensation": 1698, "total_free_cash_flow": 14706 }, "date": "2020-06", "filing_date": "2021-07-28", "income_statement": { "cost_of_goods_sold": 37005, "depreciation_depletion_amortization": 2752, "ebit": 13834, "ebitda": 16586, "ebitda_margin": 27.7892, "eps_basic": 0.65, "eps_diluated": 0.65, "gross_margin": 38, "gross_profit": 22680, "interest_expense": -697, "interest_income": 901, "is_preferred_dividends": 0, "net_income": 11253, "net_income_continuing_operations": 11253, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 11253, "net_interest_income": 204, "net_margin": 18.854, "operating_income": 13091, "operating_margin": 21.9335, "other_income_expense": -158, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 13137, "research_development": 4758, "revenue": 59685, "selling_general_admin_expense": 4831, "shares_outstanding": 17419.154, "tax_provision": -1884, "tax_rate": 14.34, "total_operating_expense": 9589 } }, { "balance_sheet": { "accounts_payable": 42296, "accounts_payable_accrued_expense": 42296, "accounts_receivable": 16120, "accumulated_depreciation": -66760, "accumulated_other_comprehensive_income": -406, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 6643, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 38016, "cash_equivalents_marketable_securities": 90943, "common_stock": 50779, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 6643, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.871, "equity_to_asset": 0.202, "finished_goods": 0, "good_will": 0, "gross_ppe": 112096, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4061, "investments_and_advances": 100887, "land_and_improvements": 17952, "loans_receivable": 0, "long_term_capital_lease_obligation": 8382, "long_term_debt": 98667, "long_term_debt_and_capital_lease_obligation": 107049, "machinery_furniture_equipment": 75291, "marke_table_securities": 52927, "minority_interest": 0, "net_ppe": 45336, "non_current_deferred_income_tax": 28170, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 11264, "other_current_liabilities": 41224, "other_current_payables": 0, "other_current_receivables": 21325, "other_equity": 0, "other_gross_ppe": 18853, "other_inventories": 4061, "other_long_term_assets": 33952, "other_long_term_liabilities": 17938, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 14966, "short_term_capital_lease_obligation": 1460, "short_term_debt": 13769, "short_term_debt_and_capital_lease_obligation": 15229, "total_assets": 323888, "total_current_assets": 143713, "total_current_liabilities": 105392, "total_equity": 65339, "total_liabilities": 258549, "total_non_current_assets": 180175, "total_non_current_liabilities_net_minority_interest": 153157, "total_receivables": 37445, "total_stockholders_equity": 65339, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 35039, "cash_flow_capital_expenditure": -1784, "cash_flow_deferred_tax": -397, "cash_flow_depreciation_depletion_amortization": 2702, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 5531, "cash_flow_from_operations": 20576, "cash_flow_from_others": -3, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -21357, "cash_from_other_investing_activities": -68, "change_in_inventory": -137, "change_in_other_working_capital": 2653, "change_in_payables_and_accrued_expense": 6725, "change_in_prepaid_assets": 0, "change_in_receivables": -5364, "change_in_working_capital": 3877, "debt_issuance": 5456, "debt_payments": -994, "dividends": -3511, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 39789, "issuance_of_stock": 450, "net_change_in_cash": 4750, "net_income_from_continuing_operations": 12673, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 4462, "net_issuance_of_preferred": 0, "other_financing": -5571, "purchase_of_business": -51, "purchase_of_investment": -18332, "purchase_of_ppe": -1784, "repurchase_of_stock": -17187, "sale_of_business": 0, "sale_of_investment": 25766, "sale_of_ppe": 0, "stock_based_compensation": 1724, "total_free_cash_flow": 18792 }, "date": "2020-09", "filing_date": "2022-10-28", "income_statement": { "cost_of_goods_sold": 40009, "depreciation_depletion_amortization": 2702, "ebit": 15535, "ebitda": 18237, "ebitda_margin": 28.1879, "eps_basic": 0.74, "eps_diluated": 0.73, "gross_margin": 38.16, "gross_profit": 24689, "interest_expense": -634, "interest_income": 768, "is_preferred_dividends": 0, "net_income": 12673, "net_income_continuing_operations": 12673, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 12673, "net_interest_income": 134, "net_margin": 19.5879, "operating_income": 14775, "operating_margin": 22.8369, "other_income_expense": -8, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 14901, "research_development": 4978, "revenue": 64698, "selling_general_admin_expense": 4936, "shares_outstanding": 17256.522, "tax_provision": -2228, "tax_rate": 14.95, "total_operating_expense": 9914 } }, { "balance_sheet": { "accounts_payable": 63846, "accounts_payable_accrued_expense": 63846, "accounts_receivable": 27101, "accumulated_depreciation": -67560, "accumulated_other_comprehensive_income": 179, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7395, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 36010, "cash_equivalents_marketable_securities": 76826, "common_stock": 51744, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7395, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.692, "equity_to_asset": 0.187, "finished_goods": 0, "good_will": 0, "gross_ppe": 105493, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4973, "investments_and_advances": 118745, "land_and_improvements": 18885, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 99281, "long_term_debt_and_capital_lease_obligation": 99281, "machinery_furniture_equipment": 76224, "marke_table_securities": 40816, "minority_interest": 0, "net_ppe": 37933, "non_current_deferred_income_tax": 28170, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13687, "other_current_liabilities": 48504, "other_current_payables": 0, "other_current_receivables": 31519, "other_equity": 0, "other_gross_ppe": 10384, "other_inventories": 4973, "other_long_term_assets": 43270, "other_long_term_liabilities": 27872, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 14301, "short_term_capital_lease_obligation": 0, "short_term_debt": 12762, "short_term_debt_and_capital_lease_obligation": 12762, "total_assets": 354054, "total_current_assets": 154106, "total_current_liabilities": 132507, "total_equity": 66224, "total_liabilities": 287830, "total_non_current_assets": 199948, "total_non_current_liabilities_net_minority_interest": 155323, "total_receivables": 58620, "total_stockholders_equity": 66224, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 39789, "cash_flow_capital_expenditure": -3500, "cash_flow_deferred_tax": -58, "cash_flow_depreciation_depletion_amortization": 2666, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -8584, "cash_flow_from_operations": 38763, "cash_flow_from_others": 25, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -32249, "cash_from_other_investing_activities": 195, "change_in_inventory": -950, "change_in_other_working_capital": 5774, "change_in_payables_and_accrued_expense": 21670, "change_in_prepaid_assets": 0, "change_in_receivables": -21139, "change_in_working_capital": 5355, "debt_issuance": 22, "debt_payments": -1000, "dividends": -3613, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 37719, "issuance_of_stock": 0, "net_change_in_cash": -2070, "net_income_from_continuing_operations": 28755, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -978, "net_issuance_of_preferred": 0, "other_financing": -2883, "purchase_of_business": 0, "purchase_of_investment": -39800, "purchase_of_ppe": -3500, "repurchase_of_stock": -24775, "sale_of_business": 0, "sale_of_investment": 34521, "sale_of_ppe": 0, "stock_based_compensation": 2020, "total_free_cash_flow": 35263 }, "date": "2020-12", "filing_date": "2022-01-28", "income_statement": { "cost_of_goods_sold": 67111, "depreciation_depletion_amortization": 2666, "ebit": 34217, "ebitda": 36883, "ebitda_margin": 33.097, "eps_basic": 1.7, "eps_diluated": 1.68, "gross_margin": 39.78, "gross_profit": 44328, "interest_expense": -638, "interest_income": 747, "is_preferred_dividends": 0, "net_income": 28755, "net_income_continuing_operations": 28755, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 28755, "net_interest_income": 109, "net_margin": 25.8034, "operating_income": 33534, "operating_margin": 30.0918, "other_income_expense": -64, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 33579, "research_development": 5163, "revenue": 111439, "selling_general_admin_expense": 5631, "shares_outstanding": 17113.688, "tax_provision": -4824, "tax_rate": 14.37, "total_operating_expense": 10794 } }, { "balance_sheet": { "accounts_payable": 40127, "accounts_payable_accrued_expense": 40127, "accounts_receivable": 18503, "accumulated_depreciation": -69465, "accumulated_other_comprehensive_income": -286, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7595, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 38466, "cash_equivalents_marketable_securities": 69834, "common_stock": 54203, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7595, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.758, "equity_to_asset": 0.205, "finished_goods": 0, "good_will": 0, "gross_ppe": 107280, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5219, "investments_and_advances": 134539, "land_and_improvements": 19000, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 108642, "long_term_debt_and_capital_lease_obligation": 108642, "machinery_furniture_equipment": 77841, "marke_table_securities": 31368, "minority_interest": 0, "net_ppe": 37815, "non_current_deferred_income_tax": 25162, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13376, "other_current_liabilities": 45660, "other_current_payables": 0, "other_current_receivables": 14533, "other_equity": 0, "other_gross_ppe": 10439, "other_inventories": 5219, "other_long_term_assets": 43339, "other_long_term_liabilities": 27791, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 15261, "short_term_capital_lease_obligation": 0, "short_term_debt": 13003, "short_term_debt_and_capital_lease_obligation": 13003, "total_assets": 337158, "total_current_assets": 121465, "total_current_liabilities": 106385, "total_equity": 69178, "total_liabilities": 267980, "total_non_current_assets": 215693, "total_non_current_liabilities_net_minority_interest": 161595, "total_receivables": 33036, "total_stockholders_equity": 69178, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 37719, "cash_flow_capital_expenditure": -2269, "cash_flow_deferred_tax": -149, "cash_flow_depreciation_depletion_amortization": 2797, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -10368, "cash_flow_from_operations": 23981, "cash_flow_from_others": -499, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -11326, "cash_from_other_investing_activities": -204, "change_in_inventory": -276, "change_in_other_working_capital": -5420, "change_in_payables_and_accrued_expense": -23667, "change_in_prepaid_assets": 0, "change_in_receivables": 25584, "change_in_working_capital": -3779, "debt_issuance": 13923, "debt_payments": -3500, "dividends": -3447, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 40006, "issuance_of_stock": 0, "net_change_in_cash": 2287, "net_income_from_continuing_operations": 23630, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 10423, "net_issuance_of_preferred": 0, "other_financing": 246, "purchase_of_business": 0, "purchase_of_investment": -34624, "purchase_of_ppe": -2269, "repurchase_of_stock": -18548, "sale_of_business": 0, "sale_of_investment": 26729, "sale_of_ppe": 0, "stock_based_compensation": 1981, "total_free_cash_flow": 21712 }, "date": "2021-03", "filing_date": "2022-04-29", "income_statement": { "cost_of_goods_sold": 51505, "depreciation_depletion_amortization": 2797, "ebit": 28681, "ebitda": 31478, "ebitda_margin": 35.138, "eps_basic": 1.41, "eps_diluated": 1.4, "gross_margin": 42.51, "gross_profit": 38079, "interest_expense": -670, "interest_income": 718, "is_preferred_dividends": 0, "net_income": 23630, "net_income_continuing_operations": 23630, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 23630, "net_interest_income": 48, "net_margin": 26.3775, "operating_income": 27503, "operating_margin": 30.7008, "other_income_expense": 460, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 28011, "research_development": 5262, "revenue": 89584, "selling_general_admin_expense": 5314, "shares_outstanding": 16929.157, "tax_provision": -4381, "tax_rate": 15.64, "total_operating_expense": 10576 } }, { "balance_sheet": { "accounts_payable": 40409, "accounts_payable_accrued_expense": 40409, "accounts_receivable": 17475, "accumulated_depreciation": -70242, "accumulated_other_comprehensive_income": 58, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7681, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 34050, "cash_equivalents_marketable_securities": 61696, "common_stock": 54989, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7681, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.895, "equity_to_asset": 0.195, "finished_goods": 0, "good_will": 0, "gross_ppe": 108857, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5178, "investments_and_advances": 131948, "land_and_improvements": 19149, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 105752, "long_term_debt_and_capital_lease_obligation": 105752, "machinery_furniture_equipment": 78981, "marke_table_securities": 27646, "minority_interest": 0, "net_ppe": 38615, "non_current_deferred_income_tax": 24923, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13641, "other_current_liabilities": 43625, "other_current_payables": 0, "other_current_receivables": 16433, "other_equity": 0, "other_gross_ppe": 10727, "other_inventories": 5178, "other_long_term_assets": 44854, "other_long_term_liabilities": 27131, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 9233, "short_term_capital_lease_obligation": 0, "short_term_debt": 16039, "short_term_debt_and_capital_lease_obligation": 16039, "total_assets": 329840, "total_current_assets": 114423, "total_current_liabilities": 107754, "total_equity": 64280, "total_liabilities": 265560, "total_non_current_assets": 215417, "total_non_current_liabilities_net_minority_interest": 157806, "total_receivables": 33908, "total_stockholders_equity": 64280, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 40006, "cash_flow_capital_expenditure": -2093, "cash_flow_deferred_tax": -530, "cash_flow_depreciation_depletion_amortization": 2832, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 3572, "cash_flow_from_operations": 21094, "cash_flow_from_others": -215, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -29396, "cash_from_other_investing_activities": -82, "change_in_inventory": 13, "change_in_other_working_capital": -4052, "change_in_payables_and_accrued_expense": 211, "change_in_prepaid_assets": 0, "change_in_receivables": -869, "change_in_working_capital": -4697, "debt_issuance": 3000, "debt_payments": -3000, "dividends": -3767, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 35276, "issuance_of_stock": 0, "net_change_in_cash": -4730, "net_income_from_continuing_operations": 21744, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 0, "net_issuance_of_preferred": 0, "other_financing": -2729, "purchase_of_business": 0, "purchase_of_investment": -19628, "purchase_of_ppe": -2093, "repurchase_of_stock": -22900, "sale_of_business": 0, "sale_of_investment": 25375, "sale_of_ppe": 0, "stock_based_compensation": 1960, "total_free_cash_flow": 19001 }, "date": "2021-06", "filing_date": "2022-07-29", "income_statement": { "cost_of_goods_sold": 46179, "depreciation_depletion_amortization": 2832, "ebit": 25034, "ebitda": 27866, "ebitda_margin": 34.2191, "eps_basic": 1.31, "eps_diluated": 1.3, "gross_margin": 43.29, "gross_profit": 35255, "interest_expense": -665, "interest_income": 719, "is_preferred_dividends": 0, "net_income": 21744, "net_income_continuing_operations": 21744, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 21744, "net_interest_income": 54, "net_margin": 26.7014, "operating_income": 24126, "operating_margin": 29.6264, "other_income_expense": 189, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 24369, "research_development": 5717, "revenue": 81434, "selling_general_admin_expense": 5412, "shares_outstanding": 16781.735, "tax_provision": -2625, "tax_rate": 10.77, "total_operating_expense": 11129 } }, { "balance_sheet": { "accounts_payable": 54763, "accounts_payable_accrued_expense": 54763, "accounts_receivable": 26278, "accumulated_depreciation": -70283, "accumulated_other_comprehensive_income": 163, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7612, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 34940, "cash_equivalents_marketable_securities": 62639, "common_stock": 57365, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7612, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 2.164, "equity_to_asset": 0.18, "finished_goods": 0, "good_will": 0, "gross_ppe": 119810, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6580, "investments_and_advances": 127877, "land_and_improvements": 20041, "loans_receivable": 0, "long_term_capital_lease_obligation": 10275, "long_term_debt": 109106, "long_term_debt_and_capital_lease_obligation": 119381, "machinery_furniture_equipment": 78659, "marke_table_securities": 27699, "minority_interest": 0, "net_ppe": 49527, "non_current_deferred_income_tax": 24689, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14111, "other_current_liabilities": 45965, "other_current_payables": 0, "other_current_receivables": 25228, "other_equity": 0, "other_gross_ppe": 21110, "other_inventories": 6580, "other_long_term_assets": 38762, "other_long_term_liabilities": 18361, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 5562, "short_term_capital_lease_obligation": 1528, "short_term_debt": 15613, "short_term_debt_and_capital_lease_obligation": 17141, "total_assets": 351002, "total_current_assets": 134836, "total_current_liabilities": 125481, "total_equity": 63090, "total_liabilities": 287912, "total_non_current_assets": 216166, "total_non_current_liabilities_net_minority_interest": 162431, "total_receivables": 51506, "total_stockholders_equity": 63090, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 35276, "cash_flow_capital_expenditure": -3223, "cash_flow_deferred_tax": -4037, "cash_flow_depreciation_depletion_amortization": 2989, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 835, "cash_flow_from_operations": 20200, "cash_flow_from_others": 542, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -20382, "cash_from_other_investing_activities": -294, "change_in_inventory": -1429, "change_in_other_working_capital": 3131, "change_in_payables_and_accrued_expense": 14112, "change_in_prepaid_assets": 0, "change_in_receivables": -17604, "change_in_working_capital": -1790, "debt_issuance": 6470, "debt_payments": -3250, "dividends": -3640, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 35929, "issuance_of_stock": 0, "net_change_in_cash": 653, "net_income_from_continuing_operations": 20551, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 3220, "net_issuance_of_preferred": 0, "other_financing": -214, "purchase_of_business": 0, "purchase_of_investment": -15506, "purchase_of_ppe": -3223, "repurchase_of_stock": -19748, "sale_of_business": 0, "sale_of_investment": 19858, "sale_of_ppe": 0, "stock_based_compensation": 1945, "total_free_cash_flow": 16977 }, "date": "2021-09", "filing_date": "2023-11-03", "income_statement": { "cost_of_goods_sold": 48186, "depreciation_depletion_amortization": 2989, "ebit": 23920, "ebitda": 26909, "ebitda_margin": 32.2805, "eps_basic": 1.25, "eps_diluated": 1.24, "gross_margin": 42.2, "gross_profit": 35174, "interest_expense": -672, "interest_income": 659, "is_preferred_dividends": 0, "net_income": 20551, "net_income_continuing_operations": 20551, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 20551, "net_interest_income": -13, "net_margin": 24.6533, "operating_income": 23786, "operating_margin": 28.5341, "other_income_expense": -525, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 23248, "research_development": 5772, "revenue": 83360, "selling_general_admin_expense": 5616, "shares_outstanding": 16635.095, "tax_provision": -2697, "tax_rate": 11.6, "total_operating_expense": 11388 } }, { "balance_sheet": { "accounts_payable": 74362, "accounts_payable_accrued_expense": 74362, "accounts_receivable": 30213, "accumulated_depreciation": -68454, "accumulated_other_comprehensive_income": -927, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7876, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 37119, "cash_equivalents_marketable_securities": 63913, "common_stock": 58424, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7876, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.707, "equity_to_asset": 0.189, "finished_goods": 0, "good_will": 0, "gross_ppe": 107699, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5876, "investments_and_advances": 138683, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 106629, "long_term_debt_and_capital_lease_obligation": 106629, "machinery_furniture_equipment": 0, "marke_table_securities": 26794, "minority_interest": 0, "net_ppe": 39245, "non_current_deferred_income_tax": 24689, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 18112, "other_current_liabilities": 49167, "other_current_payables": 0, "other_current_receivables": 35040, "other_equity": 0, "other_gross_ppe": 107699, "other_inventories": 5876, "other_long_term_assets": 50109, "other_long_term_liabilities": 30367, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 14435, "short_term_capital_lease_obligation": 0, "short_term_debt": 16169, "short_term_debt_and_capital_lease_obligation": 16169, "total_assets": 381191, "total_current_assets": 153154, "total_current_liabilities": 147574, "total_equity": 71932, "total_liabilities": 309259, "total_non_current_assets": 228037, "total_non_current_liabilities_net_minority_interest": 161685, "total_receivables": 65253, "total_stockholders_equity": 71932, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 35929, "cash_flow_capital_expenditure": -2803, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2697, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -16106, "cash_flow_from_operations": 46966, "cash_flow_from_others": 849, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -28159, "cash_from_other_investing_activities": -374, "change_in_inventory": 681, "change_in_other_working_capital": -223, "change_in_payables_and_accrued_expense": 19813, "change_in_prepaid_assets": 0, "change_in_receivables": -13746, "change_in_working_capital": 6525, "debt_issuance": 0, "debt_payments": -1000, "dividends": -3732, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 38630, "issuance_of_stock": 0, "net_change_in_cash": 2701, "net_income_from_continuing_operations": 34630, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -1000, "net_issuance_of_preferred": 0, "other_financing": -2949, "purchase_of_business": 0, "purchase_of_investment": -34913, "purchase_of_ppe": -2803, "repurchase_of_stock": -20478, "sale_of_business": 0, "sale_of_investment": 21984, "sale_of_ppe": 0, "stock_based_compensation": 2265, "total_free_cash_flow": 44163 }, "date": "2021-12", "filing_date": "2023-02-03", "income_statement": { "cost_of_goods_sold": 69702, "depreciation_depletion_amortization": 2697, "ebit": 41935, "ebitda": 44632, "ebitda_margin": 36.0095, "eps_basic": 2.11, "eps_diluated": 2.1, "gross_margin": 43.76, "gross_profit": 54243, "interest_expense": -694, "interest_income": 650, "is_preferred_dividends": 0, "net_income": 34630, "net_income_continuing_operations": 34630, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 34630, "net_interest_income": -44, "net_margin": 27.9398, "operating_income": 41488, "operating_margin": 33.4729, "other_income_expense": -203, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 41241, "research_development": 6306, "revenue": 123945, "selling_general_admin_expense": 6449, "shares_outstanding": 16519.291, "tax_provision": -6611, "tax_rate": 16.03, "total_operating_expense": 12755 } }, { "balance_sheet": { "accounts_payable": 52682, "accounts_payable_accrued_expense": 52682, "accounts_receivable": 20815, "accumulated_depreciation": -70020, "accumulated_other_comprehensive_income": -6494, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7920, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 28098, "cash_equivalents_marketable_securities": 51511, "common_stock": 61181, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7920, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.78, "equity_to_asset": 0.192, "finished_goods": 0, "good_will": 0, "gross_ppe": 109324, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5460, "investments_and_advances": 141219, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 103323, "long_term_debt_and_capital_lease_obligation": 103323, "machinery_furniture_equipment": 0, "marke_table_securities": 23413, "minority_interest": 0, "net_ppe": 39304, "non_current_deferred_income_tax": 20711, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 15809, "other_current_liabilities": 50248, "other_current_payables": 0, "other_current_receivables": 24585, "other_equity": 0, "other_gross_ppe": 109324, "other_inventories": 5460, "other_long_term_assets": 51959, "other_long_term_liabilities": 31721, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 12712, "short_term_capital_lease_obligation": 0, "short_term_debt": 16658, "short_term_debt_and_capital_lease_obligation": 16658, "total_assets": 350662, "total_current_assets": 118180, "total_current_liabilities": 127508, "total_equity": 67399, "total_liabilities": 283263, "total_non_current_assets": 232482, "total_non_current_liabilities_net_minority_interest": 155755, "total_receivables": 45400, "total_stockholders_equity": 67399, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 38630, "cash_flow_capital_expenditure": -2514, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2737, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -9265, "cash_flow_from_operations": 28166, "cash_flow_from_others": 219, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -28351, "cash_from_other_investing_activities": -361, "change_in_inventory": 384, "change_in_other_working_capital": -804, "change_in_payables_and_accrued_expense": -21563, "change_in_prepaid_assets": 0, "change_in_receivables": 19931, "change_in_working_capital": -2052, "debt_issuance": 1999, "debt_payments": -3750, "dividends": -3595, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 29180, "issuance_of_stock": 0, "net_change_in_cash": -9450, "net_income_from_continuing_operations": 25010, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -1751, "net_issuance_of_preferred": 0, "other_financing": -374, "purchase_of_business": 0, "purchase_of_investment": -27074, "purchase_of_ppe": -2514, "repurchase_of_stock": -22631, "sale_of_business": 0, "sale_of_investment": 20684, "sale_of_ppe": 0, "stock_based_compensation": 2252, "total_free_cash_flow": 25652 }, "date": "2022-03", "filing_date": "2023-05-05", "income_statement": { "cost_of_goods_sold": 54719, "depreciation_depletion_amortization": 2737, "ebit": 30830, "ebitda": 33567, "ebitda_margin": 34.5063, "eps_basic": 1.54, "eps_diluated": 1.52, "gross_margin": 43.75, "gross_profit": 42559, "interest_expense": -691, "interest_income": 700, "is_preferred_dividends": 0, "net_income": 25010, "net_income_continuing_operations": 25010, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 25010, "net_interest_income": 9, "net_margin": 25.7098, "operating_income": 29979, "operating_margin": 30.8179, "other_income_expense": 151, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 30139, "research_development": 6387, "revenue": 97278, "selling_general_admin_expense": 6193, "shares_outstanding": 16403.316, "tax_provision": -5129, "tax_rate": 17.02, "total_operating_expense": 12580 } }, { "balance_sheet": { "accounts_payable": 48343, "accounts_payable_accrued_expense": 48343, "accounts_receivable": 21803, "accumulated_depreciation": -71516, "accumulated_other_comprehensive_income": -9297, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7728, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 27502, "cash_equivalents_marketable_securities": 48231, "common_stock": 62115, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7728, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 2.06, "equity_to_asset": 0.173, "finished_goods": 0, "good_will": 0, "gross_ppe": 111851, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5433, "investments_and_advances": 131077, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 94700, "long_term_debt_and_capital_lease_obligation": 94700, "machinery_furniture_equipment": 0, "marke_table_securities": 20729, "minority_interest": 0, "net_ppe": 40335, "non_current_deferred_income_tax": 20699, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 16386, "other_current_liabilities": 48811, "other_current_payables": 0, "other_current_receivables": 20439, "other_equity": 0, "other_gross_ppe": 111851, "other_inventories": 5433, "other_long_term_assets": 52605, "other_long_term_liabilities": 32930, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 5289, "short_term_capital_lease_obligation": 0, "short_term_debt": 24991, "short_term_debt_and_capital_lease_obligation": 24991, "total_assets": 336309, "total_current_assets": 112292, "total_current_liabilities": 129873, "total_equity": 58107, "total_liabilities": 278202, "total_non_current_assets": 224017, "total_non_current_liabilities_net_minority_interest": 148329, "total_receivables": 42242, "total_stockholders_equity": 58107, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 29180, "cash_flow_capital_expenditure": -2102, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2805, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 4234, "cash_flow_from_operations": 22892, "cash_flow_from_others": 1627, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -27445, "cash_from_other_investing_activities": -617, "change_in_inventory": -16, "change_in_other_working_capital": -2016, "change_in_payables_and_accrued_expense": -4358, "change_in_prepaid_assets": 0, "change_in_receivables": 3165, "change_in_working_capital": -3225, "debt_issuance": 3971, "debt_payments": -3000, "dividends": -3811, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 28861, "issuance_of_stock": 0, "net_change_in_cash": -319, "net_income_from_continuing_operations": 19442, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 971, "net_issuance_of_preferred": 0, "other_financing": -2740, "purchase_of_business": 0, "purchase_of_investment": -8191, "purchase_of_ppe": -2102, "repurchase_of_stock": -21865, "sale_of_business": 0, "sale_of_investment": 15144, "sale_of_ppe": 0, "stock_based_compensation": 2243, "total_free_cash_flow": 20790 }, "date": "2022-06", "filing_date": "2023-08-04", "income_statement": { "cost_of_goods_sold": 47074, "depreciation_depletion_amortization": 2805, "ebit": 23785, "ebitda": 26590, "ebitda_margin": 32.052, "eps_basic": 1.2, "eps_diluated": 1.2, "gross_margin": 43.26, "gross_profit": 35885, "interest_expense": -719, "interest_income": 722, "is_preferred_dividends": 0, "net_income": 19442, "net_income_continuing_operations": 19442, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 19442, "net_interest_income": 3, "net_margin": 23.4357, "operating_income": 23076, "operating_margin": 27.8162, "other_income_expense": -13, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 23066, "research_development": 6797, "revenue": 82959, "selling_general_admin_expense": 6012, "shares_outstanding": 16262.203, "tax_provision": -3624, "tax_rate": 15.71, "total_operating_expense": 12809 } }, { "balance_sheet": { "accounts_payable": 64115, "accounts_payable_accrued_expense": 70667, "accounts_receivable": 28184, "accumulated_depreciation": -72340, "accumulated_other_comprehensive_income": -11109, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7912, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 23646, "cash_equivalents_marketable_securities": 48304, "common_stock": 64849, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7912, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 2.614, "equity_to_asset": 0.144, "finished_goods": 0, "good_will": 0, "gross_ppe": 114457, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 4946, "investments_and_advances": 120805, "land_and_improvements": 22126, "loans_receivable": 0, "long_term_capital_lease_obligation": 10748, "long_term_debt": 98959, "long_term_debt_and_capital_lease_obligation": 109707, "machinery_furniture_equipment": 81060, "marke_table_securities": 24658, "minority_interest": 0, "net_ppe": 42117, "non_current_deferred_income_tax": 16657, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 21223, "other_current_liabilities": 52630, "other_current_payables": 0, "other_current_receivables": 32748, "other_equity": 0, "other_gross_ppe": 11271, "other_inventories": 4946, "other_long_term_assets": 54428, "other_long_term_liabilities": 21737, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -3068, "short_term_capital_lease_obligation": 1663, "short_term_debt": 21110, "short_term_debt_and_capital_lease_obligation": 22773, "total_assets": 352755, "total_current_assets": 135405, "total_current_liabilities": 153982, "total_equity": 50672, "total_liabilities": 302083, "total_non_current_assets": 217350, "total_non_current_liabilities_net_minority_interest": 148101, "total_receivables": 60932, "total_stockholders_equity": 50672, "total_tax_payable": 6552, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 28861, "cash_flow_capital_expenditure": -3289, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2865, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1217, "cash_flow_from_operations": 24127, "cash_flow_from_others": -1689, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -26794, "cash_from_other_investing_activities": -734, "change_in_inventory": 435, "change_in_other_working_capital": 2654, "change_in_payables_and_accrued_expense": 15556, "change_in_prepaid_assets": 0, "change_in_receivables": -18693, "change_in_working_capital": -48, "debt_issuance": 5465, "debt_payments": -3808, "dividends": -3703, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 24977, "issuance_of_stock": 0, "net_change_in_cash": -3884, "net_income_from_continuing_operations": 20721, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 1657, "net_issuance_of_preferred": 0, "other_financing": -320, "purchase_of_business": 0, "purchase_of_investment": -6745, "purchase_of_ppe": -3289, "repurchase_of_stock": -24428, "sale_of_business": 0, "sale_of_investment": 9551, "sale_of_ppe": 0, "stock_based_compensation": 2278, "total_free_cash_flow": 20838 }, "date": "2022-09", "filing_date": "2024-11-01", "income_statement": { "cost_of_goods_sold": 52051, "depreciation_depletion_amortization": 2865, "ebit": 22887, "ebitda": 25752, "ebitda_margin": 28.567, "eps_basic": 1.29, "eps_diluated": 1.29, "gross_margin": 42.26, "gross_profit": 38095, "interest_expense": -827, "interest_income": 753, "is_preferred_dividends": 0, "net_income": 20721, "net_income_continuing_operations": 20721, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 20721, "net_interest_income": -74, "net_margin": 22.986, "operating_income": 24894, "operating_margin": 27.6152, "other_income_expense": -163, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 24657, "research_development": 6761, "revenue": 90146, "selling_general_admin_expense": 6440, "shares_outstanding": 16118.465, "tax_provision": -3936, "tax_rate": 15.96, "total_operating_expense": 13201 } }, { "balance_sheet": { "accounts_payable": 57918, "accounts_payable_accrued_expense": 57918, "accounts_receivable": 23752, "accumulated_depreciation": -68044, "accumulated_other_comprehensive_income": -12912, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 7992, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 20535, "cash_equivalents_marketable_securities": 51355, "common_stock": 66399, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 7992, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.959, "equity_to_asset": 0.164, "finished_goods": 4307, "good_will": 0, "gross_ppe": 110995, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6820, "investments_and_advances": 114095, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 99627, "long_term_debt_and_capital_lease_obligation": 99627, "machinery_furniture_equipment": 0, "marke_table_securities": 30820, "minority_interest": 0, "net_ppe": 42951, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 16422, "other_current_liabilities": 59893, "other_current_payables": 0, "other_current_receivables": 30428, "other_equity": 0, "other_gross_ppe": 110995, "other_inventories": 0, "other_long_term_assets": 60924, "other_long_term_liabilities": 53107, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 2513, "retained_earnings": 3240, "short_term_capital_lease_obligation": 0, "short_term_debt": 11483, "short_term_debt_and_capital_lease_obligation": 11483, "total_assets": 346747, "total_current_assets": 128777, "total_current_liabilities": 137286, "total_equity": 56727, "total_liabilities": 290020, "total_non_current_assets": 217970, "total_non_current_liabilities_net_minority_interest": 152734, "total_receivables": 54180, "total_stockholders_equity": 56727, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 24977, "cash_flow_capital_expenditure": -3787, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2916, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -1445, "cash_flow_from_operations": 34005, "cash_flow_from_others": -317, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -35563, "cash_from_other_investing_activities": -141, "change_in_inventory": -1807, "change_in_other_working_capital": -210, "change_in_payables_and_accrued_expense": -6075, "change_in_prepaid_assets": 0, "change_in_receivables": 6595, "change_in_working_capital": -1497, "debt_issuance": 0, "debt_payments": -9615, "dividends": -3768, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 21974, "issuance_of_stock": 0, "net_change_in_cash": -3003, "net_income_from_continuing_operations": 29998, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -9615, "net_issuance_of_preferred": 0, "other_financing": -2705, "purchase_of_business": 0, "purchase_of_investment": -5153, "purchase_of_ppe": -3787, "repurchase_of_stock": -19475, "sale_of_business": 0, "sale_of_investment": 7636, "sale_of_ppe": 0, "stock_based_compensation": 2905, "total_free_cash_flow": 30218 }, "date": "2022-12", "filing_date": "2024-02-02", "income_statement": { "cost_of_goods_sold": 66822, "depreciation_depletion_amortization": 2916, "ebit": 36016, "ebitda": 38932, "ebitda_margin": 33.2315, "eps_basic": 1.89, "eps_diluated": 1.88, "gross_margin": 42.96, "gross_profit": 50332, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 29998, "net_income_continuing_operations": 29998, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 29998, "net_interest_income": 0, "net_margin": 25.6056, "operating_income": 36016, "operating_margin": 30.7424, "other_income_expense": -393, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 35623, "research_development": 7709, "revenue": 117154, "selling_general_admin_expense": 6607, "shares_outstanding": 15955.718, "tax_provision": -5625, "tax_rate": 15.79, "total_operating_expense": 14316 } }, { "balance_sheet": { "accounts_payable": 42945, "accounts_payable_accrued_expense": 42945, "accounts_receivable": 17936, "accumulated_depreciation": -69668, "accumulated_other_comprehensive_income": -11746, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8131, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 24687, "cash_equivalents_marketable_securities": 55872, "common_stock": 69568, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8131, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.763, "equity_to_asset": 0.187, "finished_goods": 4103, "good_will": 0, "gross_ppe": 113066, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 7482, "investments_and_advances": 110461, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 97041, "long_term_debt_and_capital_lease_obligation": 97041, "machinery_furniture_equipment": 0, "marke_table_securities": 31185, "minority_interest": 0, "net_ppe": 43398, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13660, "other_current_liabilities": 56425, "other_current_payables": 0, "other_current_receivables": 17963, "other_equity": 0, "other_gross_ppe": 113066, "other_inventories": 0, "other_long_term_assets": 65388, "other_long_term_liabilities": 52886, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 3379, "retained_earnings": 4336, "short_term_capital_lease_obligation": 0, "short_term_debt": 12574, "short_term_debt_and_capital_lease_obligation": 12574, "total_assets": 332160, "total_current_assets": 112913, "total_current_liabilities": 120075, "total_equity": 62158, "total_liabilities": 270002, "total_non_current_assets": 219247, "total_non_current_liabilities_net_minority_interest": 149927, "total_receivables": 35899, "total_stockholders_equity": 62158, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 21974, "cash_flow_capital_expenditure": -2916, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2898, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 2319, "cash_flow_from_operations": 28560, "cash_flow_from_others": -1415, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -25724, "cash_from_other_investing_activities": -106, "change_in_inventory": -741, "change_in_other_working_capital": -2125, "change_in_payables_and_accrued_expense": -14689, "change_in_prepaid_assets": 0, "change_in_receivables": 17786, "change_in_working_capital": 231, "debt_issuance": 0, "debt_payments": -1996, "dividends": -3650, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 27129, "issuance_of_stock": 0, "net_change_in_cash": 5155, "net_income_from_continuing_operations": 24160, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -1996, "net_issuance_of_preferred": 0, "other_financing": -484, "purchase_of_business": 0, "purchase_of_investment": -6044, "purchase_of_ppe": -2916, "repurchase_of_stock": -19594, "sale_of_business": 0, "sale_of_investment": 11385, "sale_of_ppe": 0, "stock_based_compensation": 2686, "total_free_cash_flow": 25644 }, "date": "2023-03", "filing_date": "2024-05-03", "income_statement": { "cost_of_goods_sold": 52860, "depreciation_depletion_amortization": 2898, "ebit": 28318, "ebitda": 31216, "ebitda_margin": 32.9158, "eps_basic": 1.53, "eps_diluated": 1.52, "gross_margin": 44.26, "gross_profit": 41976, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 24160, "net_income_continuing_operations": 24160, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 24160, "net_interest_income": 0, "net_margin": 25.4756, "operating_income": 28318, "operating_margin": 29.86, "other_income_expense": 64, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 28382, "research_development": 7457, "revenue": 94836, "selling_general_admin_expense": 6201, "shares_outstanding": 15847.05, "tax_provision": -4222, "tax_rate": 14.88, "total_operating_expense": 13658 } }, { "balance_sheet": { "accounts_payable": 46699, "accounts_payable_accrued_expense": 46699, "accounts_receivable": 19549, "accumulated_depreciation": -70787, "accumulated_other_comprehensive_income": -11801, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8158, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 28408, "cash_equivalents_marketable_securities": 62482, "common_stock": 70667, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8158, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.813, "equity_to_asset": 0.18, "finished_goods": 3563, "good_will": 0, "gross_ppe": 114337, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 7351, "investments_and_advances": 104061, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 98071, "long_term_debt_and_capital_lease_obligation": 98071, "machinery_furniture_equipment": 0, "marke_table_securities": 34074, "minority_interest": 0, "net_ppe": 43550, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13640, "other_current_liabilities": 58897, "other_current_payables": 0, "other_current_receivables": 19637, "other_equity": 0, "other_gross_ppe": 114337, "other_inventories": 0, "other_long_term_assets": 64768, "other_long_term_liabilities": 51730, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 3788, "retained_earnings": 1408, "short_term_capital_lease_obligation": 0, "short_term_debt": 11209, "short_term_debt_and_capital_lease_obligation": 11209, "total_assets": 335038, "total_current_assets": 122659, "total_current_liabilities": 124963, "total_equity": 60274, "total_liabilities": 274764, "total_non_current_assets": 212379, "total_non_current_liabilities_net_minority_interest": 149801, "total_receivables": 39186, "total_stockholders_equity": 60274, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 27129, "cash_flow_capital_expenditure": -2093, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 3052, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 437, "cash_flow_from_operations": 26380, "cash_flow_from_others": 81, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -24048, "cash_from_other_investing_activities": -506, "change_in_inventory": -22, "change_in_other_working_capital": 458, "change_in_payables_and_accrued_expense": 3974, "change_in_prepaid_assets": 0, "change_in_receivables": -3661, "change_in_working_capital": 749, "debt_issuance": 5228, "debt_payments": -5511, "dividends": -3849, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 29898, "issuance_of_stock": 0, "net_change_in_cash": 2769, "net_income_from_continuing_operations": 19881, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -283, "net_issuance_of_preferred": 0, "other_financing": -2438, "purchase_of_business": 0, "purchase_of_investment": -9759, "purchase_of_ppe": -2093, "repurchase_of_stock": -17478, "sale_of_business": 0, "sale_of_investment": 12795, "sale_of_ppe": 0, "stock_based_compensation": 2617, "total_free_cash_flow": 24287 }, "date": "2023-06", "filing_date": "2024-08-02", "income_statement": { "cost_of_goods_sold": 45384, "depreciation_depletion_amortization": 3052, "ebit": 22998, "ebitda": 26050, "ebitda_margin": 31.8471, "eps_basic": 1.27, "eps_diluated": 1.26, "gross_margin": 44.52, "gross_profit": 36413, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 19881, "net_income_continuing_operations": 19881, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 19881, "net_interest_income": 0, "net_margin": 24.3053, "operating_income": 22998, "operating_margin": 28.1159, "other_income_expense": -265, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 22733, "research_development": 7442, "revenue": 81797, "selling_general_admin_expense": 5973, "shares_outstanding": 15775.021, "tax_provision": -2852, "tax_rate": 12.55, "total_operating_expense": 13415 } }, { "balance_sheet": { "accounts_payable": 62611, "accounts_payable_accrued_expense": 71430, "accounts_receivable": 29508, "accumulated_depreciation": -70884, "accumulated_other_comprehensive_income": -11452, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8061, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 29965, "cash_equivalents_marketable_securities": 61555, "common_stock": 73812, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8061, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.788, "equity_to_asset": 0.176, "finished_goods": 0, "good_will": 0, "gross_ppe": 114599, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6331, "investments_and_advances": 100544, "land_and_improvements": 23446, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 95281, "long_term_debt_and_capital_lease_obligation": 95281, "machinery_furniture_equipment": 78314, "marke_table_securities": 31590, "minority_interest": 0, "net_ppe": 43715, "non_current_deferred_income_tax": 15457, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14695, "other_current_liabilities": 50010, "other_current_payables": 0, "other_current_receivables": 31477, "other_equity": 0, "other_gross_ppe": 12839, "other_inventories": 6331, "other_long_term_assets": 64758, "other_long_term_liabilities": 34391, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -214, "short_term_capital_lease_obligation": 0, "short_term_debt": 15807, "short_term_debt_and_capital_lease_obligation": 15807, "total_assets": 352583, "total_current_assets": 143566, "total_current_liabilities": 145308, "total_equity": 62146, "total_liabilities": 290437, "total_non_current_assets": 209017, "total_non_current_liabilities_net_minority_interest": 145129, "total_receivables": 60985, "total_stockholders_equity": 62146, "total_tax_payable": 8819, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 29898, "cash_flow_capital_expenditure": -2163, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2653, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 2394, "cash_flow_from_operations": 21598, "cash_flow_from_others": -576, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -23153, "cash_from_other_investing_activities": -584, "change_in_inventory": 952, "change_in_other_working_capital": -776, "change_in_payables_and_accrued_expense": 14901, "change_in_prepaid_assets": 0, "change_in_receivables": -21137, "change_in_working_capital": -6060, "debt_issuance": 1993, "debt_payments": 0, "dividends": -3758, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 30737, "issuance_of_stock": 0, "net_change_in_cash": 839, "net_income_from_continuing_operations": 22956, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 1993, "net_issuance_of_preferred": 0, "other_financing": -385, "purchase_of_business": 0, "purchase_of_investment": -8557, "purchase_of_ppe": -2163, "repurchase_of_stock": -21003, "sale_of_business": 0, "sale_of_investment": 13698, "sale_of_ppe": 0, "stock_based_compensation": 2625, "total_free_cash_flow": 19435 }, "date": "2023-09", "filing_date": "2025-10-31", "income_statement": { "cost_of_goods_sold": 49071, "depreciation_depletion_amortization": 2653, "ebit": 26969, "ebitda": 29622, "ebitda_margin": 33.0979, "eps_basic": 1.47, "eps_diluated": 1.46, "gross_margin": 45.17, "gross_profit": 40427, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 22956, "net_income_continuing_operations": 22956, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 22956, "net_interest_income": 0, "net_margin": 25.6497, "operating_income": 26969, "operating_margin": 30.1336, "other_income_expense": 29, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 26998, "research_development": 7307, "revenue": 89498, "selling_general_admin_expense": 6151, "shares_outstanding": 15672.399, "tax_provision": -4042, "tax_rate": 14.97, "total_operating_expense": 13458 } }, { "balance_sheet": { "accounts_payable": 58146, "accounts_payable_accrued_expense": 58146, "accounts_receivable": 23194, "accumulated_depreciation": -72510, "accumulated_other_comprehensive_income": -9378, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8264, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 40760, "cash_equivalents_marketable_securities": 73100, "common_stock": 75236, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8264, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.458, "equity_to_asset": 0.21, "finished_goods": 0, "good_will": 0, "gross_ppe": 116176, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6511, "investments_and_advances": 99475, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 95088, "long_term_debt_and_capital_lease_obligation": 95088, "machinery_furniture_equipment": 0, "marke_table_securities": 32340, "minority_interest": 0, "net_ppe": 43666, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13979, "other_current_liabilities": 54611, "other_current_payables": 0, "other_current_receivables": 26908, "other_equity": 0, "other_gross_ppe": 116176, "other_inventories": 6511, "other_long_term_assets": 66681, "other_long_term_liabilities": 50353, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 8242, "short_term_capital_lease_obligation": 0, "short_term_debt": 12952, "short_term_debt_and_capital_lease_obligation": 12952, "total_assets": 353514, "total_current_assets": 143692, "total_current_liabilities": 133973, "total_equity": 74100, "total_liabilities": 279414, "total_non_current_assets": 209822, "total_non_current_liabilities_net_minority_interest": 145441, "total_receivables": 50102, "total_stockholders_equity": 74100, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 30737, "cash_flow_capital_expenditure": -2392, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2848, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 1927, "cash_flow_from_operations": 39895, "cash_flow_from_others": -989, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -30585, "cash_from_other_investing_activities": -284, "change_in_inventory": -137, "change_in_other_working_capital": -5322, "change_in_payables_and_accrued_expense": -4542, "change_in_prepaid_assets": 0, "change_in_receivables": 11124, "change_in_working_capital": 1123, "debt_issuance": 0, "debt_payments": -3984, "dividends": -3825, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 41974, "issuance_of_stock": 0, "net_change_in_cash": 11237, "net_income_from_continuing_operations": 33916, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -3984, "net_issuance_of_preferred": 0, "other_financing": -2637, "purchase_of_business": 0, "purchase_of_investment": -9780, "purchase_of_ppe": -2392, "repurchase_of_stock": -20139, "sale_of_business": 0, "sale_of_investment": 14383, "sale_of_ppe": 0, "stock_based_compensation": 2997, "total_free_cash_flow": 37503 }, "date": "2023-12", "filing_date": "2025-01-31", "income_statement": { "cost_of_goods_sold": 64720, "depreciation_depletion_amortization": 2848, "ebit": 40373, "ebitda": 43221, "ebitda_margin": 36.1455, "eps_basic": 2.19, "eps_diluated": 2.18, "gross_margin": 45.87, "gross_profit": 54855, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 33916, "net_income_continuing_operations": 33916, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 33916, "net_interest_income": 0, "net_margin": 28.3638, "operating_income": 40373, "operating_margin": 33.7637, "other_income_expense": -50, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 40323, "research_development": 7696, "revenue": 119575, "selling_general_admin_expense": 6786, "shares_outstanding": 15576.641, "tax_provision": -6407, "tax_rate": 15.89, "total_operating_expense": 14482 } }, { "balance_sheet": { "accounts_payable": 45753, "accounts_payable_accrued_expense": 45753, "accounts_receivable": 21837, "accumulated_depreciation": -71697, "accumulated_other_comprehensive_income": -8960, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8012, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 32695, "cash_equivalents_marketable_securities": 67150, "common_stock": 78815, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8012, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.41, "equity_to_asset": 0.22, "finished_goods": 0, "good_will": 0, "gross_ppe": 115243, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6232, "investments_and_advances": 95187, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 91831, "long_term_debt_and_capital_lease_obligation": 91831, "machinery_furniture_equipment": 0, "marke_table_securities": 34455, "minority_interest": 0, "net_ppe": 43546, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13884, "other_current_liabilities": 57298, "other_current_payables": 0, "other_current_receivables": 19313, "other_equity": 0, "other_gross_ppe": 115243, "other_inventories": 6232, "other_long_term_assets": 70262, "other_long_term_liabilities": 47564, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 4339, "short_term_capital_lease_obligation": 0, "short_term_debt": 12759, "short_term_debt_and_capital_lease_obligation": 12759, "total_assets": 337411, "total_current_assets": 128416, "total_current_liabilities": 123822, "total_equity": 74194, "total_liabilities": 263217, "total_non_current_assets": 208995, "total_non_current_liabilities_net_minority_interest": 139395, "total_receivables": 41150, "total_stockholders_equity": 74194, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 41974, "cash_flow_capital_expenditure": -1996, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2836, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -310, "cash_flow_from_operations": 22690, "cash_flow_from_others": -982, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -30433, "cash_from_other_investing_activities": -445, "change_in_inventory": 190, "change_in_other_working_capital": -2553, "change_in_payables_and_accrued_expense": -12168, "change_in_prepaid_assets": 0, "change_in_receivables": 8767, "change_in_working_capital": -5764, "debt_issuance": 0, "debt_payments": -3148, "dividends": -3710, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 33921, "issuance_of_stock": 0, "net_change_in_cash": -8053, "net_income_from_continuing_operations": 23636, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -3148, "net_issuance_of_preferred": 0, "other_financing": -370, "purchase_of_business": 0, "purchase_of_investment": -15262, "purchase_of_ppe": -1996, "repurchase_of_stock": -23205, "sale_of_business": 0, "sale_of_investment": 17393, "sale_of_ppe": 0, "stock_based_compensation": 2964, "total_free_cash_flow": 20694 }, "date": "2024-03", "filing_date": "2025-05-02", "income_statement": { "cost_of_goods_sold": 48482, "depreciation_depletion_amortization": 2836, "ebit": 27900, "ebitda": 30736, "ebitda_margin": 33.8678, "eps_basic": 1.53, "eps_diluated": 1.53, "gross_margin": 46.58, "gross_profit": 42271, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 23636, "net_income_continuing_operations": 23636, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 23636, "net_interest_income": 0, "net_margin": 26.0443, "operating_income": 27900, "operating_margin": 30.7428, "other_income_expense": 158, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 28058, "research_development": 7903, "revenue": 90753, "selling_general_admin_expense": 6468, "shares_outstanding": 15464.709, "tax_provision": -4422, "tax_rate": 15.76, "total_operating_expense": 14371 } }, { "balance_sheet": { "accounts_payable": 47574, "accounts_payable_accrued_expense": 47574, "accounts_receivable": 22795, "accumulated_depreciation": -72627, "accumulated_other_comprehensive_income": -8416, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8053, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 25565, "cash_equivalents_marketable_securities": 61801, "common_stock": 79850, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8053, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.519, "equity_to_asset": 0.201, "finished_goods": 0, "good_will": 0, "gross_ppe": 117129, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6165, "investments_and_advances": 91240, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 86196, "long_term_debt_and_capital_lease_obligation": 86196, "machinery_furniture_equipment": 0, "marke_table_securities": 36236, "minority_interest": 0, "net_ppe": 44502, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14297, "other_current_liabilities": 60889, "other_current_payables": 0, "other_current_receivables": 20377, "other_equity": 0, "other_gross_ppe": 117129, "other_inventories": 6165, "other_long_term_assets": 70435, "other_long_term_liabilities": 47084, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -4726, "short_term_capital_lease_obligation": 0, "short_term_debt": 15108, "short_term_debt_and_capital_lease_obligation": 15108, "total_assets": 331612, "total_current_assets": 125435, "total_current_liabilities": 131624, "total_equity": 66708, "total_liabilities": 264904, "total_non_current_assets": 206177, "total_non_current_liabilities_net_minority_interest": 133280, "total_receivables": 43172, "total_stockholders_equity": 66708, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 33921, "cash_flow_capital_expenditure": -2151, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2850, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -127, "cash_flow_from_operations": 28858, "cash_flow_from_others": 7, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -36017, "cash_from_other_investing_activities": -388, "change_in_inventory": -12, "change_in_other_working_capital": 2251, "change_in_payables_and_accrued_expense": 1539, "change_in_prepaid_assets": 0, "change_in_receivables": -2094, "change_in_working_capital": 1684, "debt_issuance": 0, "debt_payments": -3253, "dividends": -3895, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 26635, "issuance_of_stock": 0, "net_change_in_cash": -7286, "net_income_from_continuing_operations": 21448, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -3253, "net_issuance_of_preferred": 0, "other_financing": -2347, "purchase_of_business": 0, "purchase_of_investment": -13032, "purchase_of_ppe": -2151, "repurchase_of_stock": -26522, "sale_of_business": 0, "sale_of_investment": 15444, "sale_of_ppe": 0, "stock_based_compensation": 2869, "total_free_cash_flow": 26707 }, "date": "2024-06", "filing_date": "2025-08-01", "income_statement": { "cost_of_goods_sold": 46099, "depreciation_depletion_amortization": 2850, "ebit": 25352, "ebitda": 28202, "ebitda_margin": 32.8783, "eps_basic": 1.4, "eps_diluated": 1.4, "gross_margin": 46.26, "gross_profit": 39678, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 21448, "net_income_continuing_operations": 21448, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 21448, "net_interest_income": 0, "net_margin": 25.0044, "operating_income": 25352, "operating_margin": 29.5557, "other_income_expense": 142, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 25494, "research_development": 8006, "revenue": 85777, "selling_general_admin_expense": 6320, "shares_outstanding": 15348.175, "tax_provision": -4046, "tax_rate": 15.87, "total_operating_expense": 14326 } }, { "balance_sheet": { "accounts_payable": 68960, "accounts_payable_accrued_expense": 103240, "accounts_receivable": 33410, "accumulated_depreciation": -73448, "accumulated_other_comprehensive_income": -7172, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8249, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 29943, "cash_equivalents_marketable_securities": 65171, "common_stock": 83276, "construction_in_progress": 0, "current_accrued_expenses": 7679, "current_deferred_revenue": 8249, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.872, "equity_to_asset": 0.156, "finished_goods": 0, "good_will": 0, "gross_ppe": 119128, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 7286, "investments_and_advances": 91479, "land_and_improvements": 24690, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 85750, "long_term_debt_and_capital_lease_obligation": 85750, "machinery_furniture_equipment": 80205, "marke_table_securities": 35228, "minority_interest": 0, "net_ppe": 45680, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14287, "other_current_liabilities": 44024, "other_current_payables": 0, "other_current_receivables": 32833, "other_equity": 0, "other_gross_ppe": 14233, "other_inventories": 7286, "other_long_term_assets": 74834, "other_long_term_liabilities": 45888, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -19154, "short_term_capital_lease_obligation": 0, "short_term_debt": 20879, "short_term_debt_and_capital_lease_obligation": 20879, "total_assets": 364980, "total_current_assets": 152987, "total_current_liabilities": 176392, "total_equity": 56950, "total_liabilities": 308030, "total_non_current_assets": 211993, "total_non_current_liabilities_net_minority_interest": 131638, "total_receivables": 66243, "total_stockholders_equity": 56950, "total_tax_payable": 26601, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 26635, "cash_flow_capital_expenditure": -2908, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2911, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 1445, "cash_flow_from_operations": 26811, "cash_flow_from_others": -302, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -24948, "cash_from_other_investing_activities": -191, "change_in_inventory": -1087, "change_in_other_working_capital": 9445, "change_in_payables_and_accrued_expense": 21191, "change_in_prepaid_assets": 0, "change_in_receivables": -22941, "change_in_working_capital": 6608, "debt_issuance": 6945, "debt_payments": -2558, "dividends": -3804, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 29943, "issuance_of_stock": 0, "net_change_in_cash": 3308, "net_income_from_continuing_operations": 14736, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 4387, "net_issuance_of_preferred": 0, "other_financing": -448, "purchase_of_business": 0, "purchase_of_investment": -10582, "purchase_of_ppe": -2908, "repurchase_of_stock": -25083, "sale_of_business": 0, "sale_of_investment": 15126, "sale_of_ppe": 0, "stock_based_compensation": 2858, "total_free_cash_flow": 23903 }, "date": "2024-09", "filing_date": "2025-10-31", "income_statement": { "cost_of_goods_sold": 51051, "depreciation_depletion_amortization": 2911, "ebit": 29591, "ebitda": 32502, "ebitda_margin": 34.2379, "eps_basic": 0.97, "eps_diluated": 0.97, "gross_margin": 46.22, "gross_profit": 43879, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 14736, "net_income_continuing_operations": 14736, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 14736, "net_interest_income": 0, "net_margin": 15.523, "operating_income": 29591, "operating_margin": 31.1714, "other_income_expense": 19, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 29610, "research_development": 7765, "revenue": 94930, "selling_general_admin_expense": 6523, "shares_outstanding": 15242.855, "tax_provision": -14874, "tax_rate": 50.23, "total_operating_expense": 14288 } }, { "balance_sheet": { "accounts_payable": 61910, "accounts_payable_accrued_expense": 61910, "accounts_receivable": 29639, "accumulated_depreciation": -74546, "accumulated_other_comprehensive_income": -6789, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8461, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 30299, "cash_equivalents_marketable_securities": 53775, "common_stock": 84768, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8461, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.45, "equity_to_asset": 0.194, "finished_goods": 4119, "good_will": 0, "gross_ppe": 120615, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6911, "investments_and_advances": 87593, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 83956, "long_term_debt_and_capital_lease_obligation": 83956, "machinery_furniture_equipment": 0, "marke_table_securities": 23476, "minority_interest": 0, "net_ppe": 46069, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 13248, "other_current_liabilities": 61151, "other_current_payables": 0, "other_current_receivables": 29667, "other_equity": 0, "other_gross_ppe": 120615, "other_inventories": 0, "other_long_term_assets": 77183, "other_long_term_liabilities": 49006, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 2792, "retained_earnings": -11221, "short_term_capital_lease_obligation": 0, "short_term_debt": 12843, "short_term_debt_and_capital_lease_obligation": 12843, "total_assets": 344085, "total_current_assets": 133240, "total_current_liabilities": 144365, "total_equity": 66758, "total_liabilities": 277327, "total_non_current_assets": 210845, "total_non_current_liabilities_net_minority_interest": 132962, "total_receivables": 59306, "total_stockholders_equity": 66758, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 29943, "cash_flow_capital_expenditure": -2940, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 3080, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 9792, "cash_flow_from_operations": 29935, "cash_flow_from_others": -2009, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -39371, "cash_from_other_investing_activities": -603, "change_in_inventory": 215, "change_in_other_working_capital": -11059, "change_in_payables_and_accrued_expense": -6671, "change_in_prepaid_assets": 0, "change_in_receivables": 6763, "change_in_working_capital": -10752, "debt_issuance": 0, "debt_payments": -8953, "dividends": -3856, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 30299, "issuance_of_stock": 0, "net_change_in_cash": 356, "net_income_from_continuing_operations": 36330, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -8953, "net_issuance_of_preferred": 0, "other_financing": -2956, "purchase_of_business": 0, "purchase_of_investment": -6124, "purchase_of_ppe": -2940, "repurchase_of_stock": -23606, "sale_of_business": 0, "sale_of_investment": 19459, "sale_of_ppe": 0, "stock_based_compensation": 3286, "total_free_cash_flow": 26995 }, "date": "2024-12", "filing_date": "2026-01-30", "income_statement": { "cost_of_goods_sold": 66025, "depreciation_depletion_amortization": 3080, "ebit": 42832, "ebitda": 45912, "ebitda_margin": 36.9364, "eps_basic": 2.41, "eps_diluated": 2.4, "gross_margin": 46.88, "gross_profit": 58275, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 36330, "net_income_continuing_operations": 36330, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 36330, "net_interest_income": 0, "net_margin": 29.2277, "operating_income": 42832, "operating_margin": 34.4586, "other_income_expense": -248, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 42584, "research_development": 8268, "revenue": 124300, "selling_general_admin_expense": 7175, "shares_outstanding": 15150.865, "tax_provision": -6254, "tax_rate": 14.69, "total_operating_expense": 15443 } }, { "balance_sheet": { "accounts_payable": 54126, "accounts_payable_accrued_expense": 54126, "accounts_receivable": 26136, "accumulated_depreciation": -74303, "accumulated_other_comprehensive_income": -6363, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8976, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 28162, "cash_equivalents_marketable_securities": 48498, "common_stock": 88711, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8976, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.47, "equity_to_asset": 0.202, "finished_goods": 3596, "good_will": 0, "gross_ppe": 121179, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 6269, "investments_and_advances": 84424, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 78566, "long_term_debt_and_capital_lease_obligation": 78566, "machinery_furniture_equipment": 0, "marke_table_securities": 20336, "minority_interest": 0, "net_ppe": 46876, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14109, "other_current_liabilities": 61849, "other_current_payables": 0, "other_current_receivables": 23662, "other_equity": 0, "other_gross_ppe": 121179, "other_inventories": 0, "other_long_term_assets": 81259, "other_long_term_liabilities": 41300, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 2673, "retained_earnings": -15552, "short_term_capital_lease_obligation": 0, "short_term_debt": 19620, "short_term_debt_and_capital_lease_obligation": 19620, "total_assets": 331233, "total_current_assets": 118674, "total_current_liabilities": 144571, "total_equity": 66796, "total_liabilities": 264437, "total_non_current_assets": 212559, "total_non_current_liabilities_net_minority_interest": 119866, "total_receivables": 49798, "total_stockholders_equity": 66796, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 30299, "cash_flow_capital_expenditure": -3071, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2661, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 2917, "cash_flow_from_operations": 23952, "cash_flow_from_others": -208, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -29006, "cash_from_other_investing_activities": -32, "change_in_inventory": 643, "change_in_other_working_capital": -8891, "change_in_payables_and_accrued_expense": -7933, "change_in_prepaid_assets": 0, "change_in_receivables": 9674, "change_in_working_capital": -6507, "debt_issuance": 0, "debt_payments": 976, "dividends": -3758, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 28162, "issuance_of_stock": 0, "net_change_in_cash": -2137, "net_income_from_continuing_operations": 24780, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 976, "net_issuance_of_preferred": 0, "other_financing": -326, "purchase_of_business": 0, "purchase_of_investment": -6318, "purchase_of_ppe": -3071, "repurchase_of_stock": -25898, "sale_of_business": 0, "sale_of_investment": 12338, "sale_of_ppe": 0, "stock_based_compensation": 3226, "total_free_cash_flow": 20881 }, "date": "2025-03", "filing_date": "2026-05-01", "income_statement": { "cost_of_goods_sold": 50492, "depreciation_depletion_amortization": 2661, "ebit": 29589, "ebitda": 32250, "ebitda_margin": 33.8196, "eps_basic": 1.65, "eps_diluated": 1.65, "gross_margin": 47.05, "gross_profit": 44867, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 24780, "net_income_continuing_operations": 24780, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 24780, "net_interest_income": 0, "net_margin": 25.986, "operating_income": 29589, "operating_margin": 31.0291, "other_income_expense": -279, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 29310, "research_development": 8550, "revenue": 95359, "selling_general_admin_expense": 6728, "shares_outstanding": 15056.133, "tax_provision": -4530, "tax_rate": 15.46, "total_operating_expense": 15278 } }, { "balance_sheet": { "accounts_payable": 50374, "accounts_payable_accrued_expense": 50374, "accounts_receivable": 27557, "accumulated_depreciation": -75803, "accumulated_other_comprehensive_income": -6369, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 8979, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 36269, "cash_equivalents_marketable_securities": 55372, "common_stock": 89806, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 8979, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.545, "equity_to_asset": 0.199, "finished_goods": 3637, "good_will": 0, "gross_ppe": 124311, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5925, "investments_and_advances": 77614, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 82430, "long_term_debt_and_capital_lease_obligation": 82430, "machinery_furniture_equipment": 0, "marke_table_securities": 19103, "minority_interest": 0, "net_ppe": 48508, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14359, "other_current_liabilities": 62499, "other_current_payables": 0, "other_current_receivables": 19278, "other_equity": 0, "other_gross_ppe": 124311, "other_inventories": 0, "other_long_term_assets": 82882, "other_long_term_liabilities": 42115, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 2288, "retained_earnings": -17607, "short_term_capital_lease_obligation": 0, "short_term_debt": 19268, "short_term_debt_and_capital_lease_obligation": 19268, "total_assets": 331495, "total_current_assets": 122491, "total_current_liabilities": 141120, "total_equity": 65830, "total_liabilities": 265665, "total_non_current_assets": 209004, "total_non_current_liabilities_net_minority_interest": 124545, "total_receivables": 46835, "total_stockholders_equity": 65830, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 28162, "cash_flow_capital_expenditure": -3462, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 2830, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": 5073, "cash_flow_from_operations": 27867, "cash_flow_from_others": 469, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -24833, "cash_from_other_investing_activities": -340, "change_in_inventory": 365, "change_in_other_working_capital": -1327, "change_in_payables_and_accrued_expense": -3875, "change_in_prepaid_assets": 0, "change_in_receivables": 2803, "change_in_working_capital": -2034, "debt_issuance": 4481, "debt_payments": -1770, "dividends": -3945, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 36269, "issuance_of_stock": 0, "net_change_in_cash": 8107, "net_income_from_continuing_operations": 23434, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": 2711, "net_issuance_of_preferred": 0, "other_financing": -2524, "purchase_of_business": 0, "purchase_of_investment": -5149, "purchase_of_ppe": -3462, "repurchase_of_stock": -21075, "sale_of_business": 0, "sale_of_investment": 14024, "sale_of_ppe": 0, "stock_based_compensation": 3168, "total_free_cash_flow": 24405 }, "date": "2025-06", "filing_date": "2025-08-01", "income_statement": { "cost_of_goods_sold": 50318, "depreciation_depletion_amortization": 2830, "ebit": 28202, "ebitda": 31032, "ebitda_margin": 33.0001, "eps_basic": 1.57, "eps_diluated": 1.57, "gross_margin": 46.49, "gross_profit": 43718, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 23434, "net_income_continuing_operations": 23434, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 23434, "net_interest_income": 0, "net_margin": 24.9202, "operating_income": 28202, "operating_margin": 29.9906, "other_income_expense": -171, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 28031, "research_development": 8866, "revenue": 94036, "selling_general_admin_expense": 6650, "shares_outstanding": 14948.179, "tax_provision": -4597, "tax_rate": 16.4, "total_operating_expense": 15516 } }, { "balance_sheet": { "accounts_payable": 69860, "accounts_payable_accrued_expense": 91795, "accounts_receivable": 39777, "accumulated_depreciation": -76014, "accumulated_other_comprehensive_income": -5571, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9055, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 35934, "cash_equivalents_marketable_securities": 54697, "common_stock": 93568, "construction_in_progress": 0, "current_accrued_expenses": 8919, "current_deferred_revenue": 9055, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.338, "equity_to_asset": 0.205, "finished_goods": 0, "good_will": 0, "gross_ppe": 125848, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5718, "investments_and_advances": 77723, "land_and_improvements": 27337, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 78328, "long_term_debt_and_capital_lease_obligation": 78328, "machinery_furniture_equipment": 83420, "marke_table_securities": 18763, "minority_interest": 0, "net_ppe": 49834, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 14585, "other_current_liabilities": 44452, "other_current_payables": 0, "other_current_receivables": 33180, "other_equity": 0, "other_gross_ppe": 15091, "other_inventories": 5718, "other_long_term_assets": 83727, "other_long_term_liabilities": 41549, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -14264, "short_term_capital_lease_obligation": 0, "short_term_debt": 20329, "short_term_debt_and_capital_lease_obligation": 20329, "total_assets": 359241, "total_current_assets": 147957, "total_current_liabilities": 165631, "total_equity": 73733, "total_liabilities": 285508, "total_non_current_assets": 211284, "total_non_current_liabilities_net_minority_interest": 119877, "total_receivables": 72957, "total_stockholders_equity": 73733, "total_tax_payable": 13016, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 36269, "cash_flow_capital_expenditure": -3242, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 3127, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -2587, "cash_flow_from_operations": 29728, "cash_flow_from_others": 1659, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -27476, "cash_from_other_investing_activities": -505, "change_in_inventory": 177, "change_in_other_working_capital": 1004, "change_in_payables_and_accrued_expense": 19381, "change_in_prepaid_assets": 0, "change_in_receivables": -26269, "change_in_working_capital": -5707, "debt_issuance": 0, "debt_payments": -3217, "dividends": -3862, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 35934, "issuance_of_stock": 0, "net_change_in_cash": -335, "net_income_from_continuing_operations": 27466, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -3217, "net_issuance_of_preferred": 0, "other_financing": -265, "purchase_of_business": 0, "purchase_of_investment": -6816, "purchase_of_ppe": -3242, "repurchase_of_stock": -20132, "sale_of_business": 0, "sale_of_investment": 7976, "sale_of_ppe": 0, "stock_based_compensation": 3183, "total_free_cash_flow": 26486 }, "date": "2025-09", "filing_date": "2025-10-31", "income_statement": { "cost_of_goods_sold": 54125, "depreciation_depletion_amortization": 3127, "ebit": 32427, "ebitda": 35554, "ebitda_margin": 34.6983, "eps_basic": 1.85, "eps_diluated": 1.85, "gross_margin": 47.18, "gross_profit": 48341, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 27466, "net_income_continuing_operations": 27466, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 27466, "net_interest_income": 0, "net_margin": 26.805, "operating_income": 32427, "operating_margin": 31.6466, "other_income_expense": 377, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 32804, "research_development": 8866, "revenue": 102466, "selling_general_admin_expense": 7048, "shares_outstanding": 14863.61, "tax_provision": -5338, "tax_rate": 16.27, "total_operating_expense": 15914 } }, { "balance_sheet": { "accounts_payable": 70587, "accounts_payable_accrued_expense": 70587, "accounts_receivable": 39921, "accumulated_depreciation": -77161, "accumulated_other_comprehensive_income": -4854, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9413, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 45317, "cash_equivalents_marketable_securities": 66907, "common_stock": 95221, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 9413, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 1.026, "equity_to_asset": 0.233, "finished_goods": 0, "good_will": 0, "gross_ppe": 127320, "intangibles": 0, "inventories_adjustments_allowances": 0, "inventory": 5875, "investments_and_advances": 77888, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 76685, "long_term_debt_and_capital_lease_obligation": 76685, "machinery_furniture_equipment": 0, "marke_table_securities": 21590, "minority_interest": 0, "net_ppe": 50159, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 15002, "other_current_liabilities": 68543, "other_current_payables": 0, "other_current_receivables": 30399, "other_equity": 0, "other_gross_ppe": 127320, "other_inventories": 5875, "other_long_term_assets": 93146, "other_long_term_liabilities": 52055, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": -2177, "short_term_capital_lease_obligation": 0, "short_term_debt": 13824, "short_term_debt_and_capital_lease_obligation": 13824, "total_assets": 379297, "total_current_assets": 158104, "total_current_liabilities": 162367, "total_equity": 88190, "total_liabilities": 291107, "total_non_current_assets": 221193, "total_non_current_liabilities_net_minority_interest": 128740, "total_receivables": 70320, "total_stockholders_equity": 88190, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 35934, "cash_flow_capital_expenditure": -2373, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 3214, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -4886, "cash_flow_from_operations": 53925, "cash_flow_from_others": -528, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -39656, "cash_from_other_investing_activities": -154, "change_in_inventory": -211, "change_in_other_working_capital": 2283, "change_in_payables_and_accrued_expense": 848, "change_in_prepaid_assets": 0, "change_in_receivables": 2628, "change_in_working_capital": 5548, "debt_issuance": 0, "debt_payments": -8074, "dividends": -3921, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 45317, "issuance_of_stock": 0, "net_change_in_cash": 9383, "net_income_from_continuing_operations": 42097, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -8074, "net_issuance_of_preferred": 0, "other_financing": -2960, "purchase_of_business": 0, "purchase_of_investment": -12693, "purchase_of_ppe": -2373, "repurchase_of_stock": -24701, "sale_of_business": 0, "sale_of_investment": 10334, "sale_of_ppe": 0, "stock_based_compensation": 3594, "total_free_cash_flow": 51552 }, "date": "2025-12", "filing_date": "2026-01-30", "income_statement": { "cost_of_goods_sold": 74525, "depreciation_depletion_amortization": 3214, "ebit": 50852, "ebitda": 54066, "ebitda_margin": 37.6096, "eps_basic": 2.85, "eps_diluated": 2.84, "gross_margin": 48.16, "gross_profit": 69231, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 42097, "net_income_continuing_operations": 42097, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 42097, "net_interest_income": 0, "net_margin": 29.2836, "operating_income": 50852, "operating_margin": 35.3738, "other_income_expense": 150, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 51002, "research_development": 10887, "revenue": 143756, "selling_general_admin_expense": 7492, "shares_outstanding": 14810.356, "tax_provision": -8905, "tax_rate": 17.46, "total_operating_expense": 18379 } }, { "balance_sheet": { "accounts_payable": 57349, "accounts_payable_accrued_expense": 57349, "accounts_receivable": 30339, "accumulated_depreciation": -77441, "accumulated_other_comprehensive_income": -5375, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9331, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 45572, "cash_equivalents_marketable_securities": 68507, "common_stock": 99507, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 9331, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.795, "equity_to_asset": 0.287, "finished_goods": 0, "good_will": 0, "gross_ppe": 127557, "intangibles": 21334, "inventories_adjustments_allowances": 0, "inventory": 6747, "investments_and_advances": 78088, "land_and_improvements": 0, "loans_receivable": 0, "long_term_capital_lease_obligation": 0, "long_term_debt": 74404, "long_term_debt_and_capital_lease_obligation": 74404, "machinery_furniture_equipment": 0, "marke_table_securities": 22935, "minority_interest": 0, "net_ppe": 50116, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 15349, "other_current_liabilities": 57654, "other_current_payables": 0, "other_current_receivables": 23172, "other_equity": 0, "other_gross_ppe": 127557, "other_inventories": 6747, "other_long_term_assets": 77430, "other_long_term_liabilities": 55546, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 12359, "short_term_capital_lease_obligation": 0, "short_term_debt": 10307, "short_term_debt_and_capital_lease_obligation": 10307, "total_assets": 371082, "total_current_assets": 144114, "total_current_liabilities": 134641, "total_equity": 106491, "total_liabilities": 264591, "total_non_current_assets": 226968, "total_non_current_liabilities_net_minority_interest": 129950, "total_receivables": 53511, "total_stockholders_equity": 106491, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 45317, "cash_flow_capital_expenditure": -1971, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 3439, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -6168, "cash_flow_from_operations": 28702, "cash_flow_from_others": -1189, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -22279, "cash_from_other_investing_activities": -1430, "change_in_inventory": -873, "change_in_other_working_capital": -9311, "change_in_payables_and_accrued_expense": -13145, "change_in_prepaid_assets": 0, "change_in_receivables": 16675, "change_in_working_capital": -6654, "debt_issuance": 0, "debt_payments": -5751, "dividends": -3822, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 45572, "issuance_of_stock": 0, "net_change_in_cash": 255, "net_income_from_continuing_operations": 29578, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -5751, "net_issuance_of_preferred": 0, "other_financing": -418, "purchase_of_business": 0, "purchase_of_investment": -19739, "purchase_of_ppe": -1971, "repurchase_of_stock": -12288, "sale_of_business": 0, "sale_of_investment": 16972, "sale_of_ppe": 0, "stock_based_compensation": 3528, "total_free_cash_flow": 26731 }, "date": "2026-03", "filing_date": "2026-05-01", "income_statement": { "cost_of_goods_sold": 56403, "depreciation_depletion_amortization": 3439, "ebit": 35885, "ebitda": 39324, "ebitda_margin": 35.3684, "eps_basic": 2.02, "eps_diluated": 2.01, "gross_margin": 49.27, "gross_profit": 54781, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 29578, "net_income_continuing_operations": 29578, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 29578, "net_interest_income": 0, "net_margin": 26.6027, "operating_income": 35885, "operating_margin": 32.2753, "other_income_expense": -52, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 35833, "research_development": 11419, "revenue": 111184, "selling_general_admin_expense": 7477, "shares_outstanding": 14725.873, "tax_provision": -6255, "tax_rate": 17.46, "total_operating_expense": 18896 } } ], "stockid": "US01WD", "ttm": { "balance_sheet": { "accounts_payable": 57349, "accounts_payable_accrued_expense": 57349, "accounts_receivable": 30339, "accumulated_depreciation": -77441, "accumulated_other_comprehensive_income": -5375, "additional_paid_in_capital": 0, "bs_current_deferred_liabilities": 9331, "buildings_and_improvements": 0, "cash_and_cash_equivalents": 45572, "cash_equivalents_marketable_securities": 68507, "common_stock": 99507, "construction_in_progress": 0, "current_accrued_expenses": 0, "current_deferred_revenue": 9331, "current_deferred_taxes_liabilities": 0, "debt_to_equity": 0.795, "equity_to_asset": 0.287, "finished_goods": 0, "good_will": 0, "gross_ppe": 127557, "intangibles": 21334, "inventories_adjustments_allowances": null, "inventory": 6747, "investments_and_advances": 78088, "land_and_improvements": 0, "loans_receivable": null, "long_term_capital_lease_obligation": 0, "long_term_debt": 74404, "long_term_debt_and_capital_lease_obligation": 74404, "machinery_furniture_equipment": 0, "marke_table_securities": 22935, "minority_interest": 0, "net_ppe": 50116, "non_current_deferred_income_tax": 0, "non_current_deferred_liabilities": 0, "non_current_deferred_revenue": 0, "notes_receivable": 0, "other_current_assets": 15349, "other_current_liabilities": 57654, "other_current_payables": 0, "other_current_receivables": 23172, "other_equity": 0, "other_gross_ppe": 127557, "other_inventories": 6747, "other_long_term_assets": 77430, "other_long_term_liabilities": 55546, "pension_and_retirement_benefit": 0, "preferred_stock": 0, "raw_materials": 0, "retained_earnings": 12359, "short_term_capital_lease_obligation": 0, "short_term_debt": 10307, "short_term_debt_and_capital_lease_obligation": 10307, "total_assets": 371082, "total_current_assets": 144114, "total_current_liabilities": 134641, "total_equity": 106491, "total_liabilities": 264591, "total_non_current_assets": 226968, "total_non_current_liabilities_net_minority_interest": 129950, "total_receivables": 53511, "total_stockholders_equity": 106491, "total_tax_payable": 0, "treasury_stock": 0, "work_in_process": 0 }, "cashflow_statement": { "asset_impairment_charge": 0, "beginning_cash_position": 28162, "cash_flow_capital_expenditure": -11048, "cash_flow_deferred_tax": 0, "cash_flow_depreciation_depletion_amortization": 12610, "cash_flow_for_lease_financing": 0, "cash_flow_from_investing": -8568, "cash_flow_from_operations": 140222, "cash_flow_from_others": 411, "cash_from_discontinued_investing_activities": 0, "cash_from_discontinued_operating_activities": 0, "cash_from_financing": -114244, "cash_from_other_investing_activities": -2429, "change_in_inventory": -542, "change_in_other_working_capital": -7351, "change_in_payables_and_accrued_expense": 3209, "change_in_prepaid_assets": 0, "change_in_receivables": -4163, "change_in_working_capital": -8847, "debt_issuance": 4481, "debt_payments": -18812, "dividends": -15550, "effect_of_exchange_rate_changes": 0, "ending_cash_position": 45572, "issuance_of_stock": 0, "net_change_in_cash": 17410, "net_income_from_continuing_operations": 122575, "net_intangibles_purchase_and_sale": 0, "net_issuance_of_debt": -14331, "net_issuance_of_preferred": 0, "other_financing": -6167, "purchase_of_business": 0, "purchase_of_investment": -44397, "purchase_of_ppe": -11048, "repurchase_of_stock": -78196, "sale_of_business": 0, "sale_of_investment": 49306, "sale_of_ppe": 0, "stock_based_compensation": 13473, "total_free_cash_flow": 129174 }, "date": "2026-03", "filing_date": "2026-05-01", "income_statement": { "cost_of_goods_sold": 235371, "depreciation_depletion_amortization": 12610, "ebit": 147366, "ebitda": 159976, "ebitda_margin": 35.44, "eps_basic": 8.29, "eps_diluated": 8.27, "gross_margin": 47.86, "gross_profit": 216071, "interest_expense": 0, "interest_income": 0, "is_preferred_dividends": 0, "net_income": 122575, "net_income_continuing_operations": 122575, "net_income_discontinued_operations": 0, "net_income_including_noncontrolling_interests": 122575, "net_interest_income": 0, "net_margin": 27.150000000000002, "operating_income": 147366, "operating_margin": 32.64, "other_income_expense": 304, "other_income_minority_interest": 0, "other_net_income_loss": 0, "other_operating_charges": 0, "pretax_income": 147670, "research_development": 40038, "revenue": 451442, "selling_general_admin_expense": 28667, "shares_outstanding": 14725.873, "tax_provision": -25095, "tax_rate": 16.99, "total_operating_expense": 68705 } }}
Introduction
The GuruFocus Fundamentals Dataset delivers complete, structured financial statement data for publicly traded companies around the world. With cleanly formatted income statements, balance sheets, and cash flow statements - spanning decades of history - this dataset is essential for powering valuation models, screening systems, and institutional-grade research platforms.
Available through the GuruFocus API, the dataset is designed for seamless integration and supports use cases ranging from quant strategies to internal equity dashboards.
What’s Included
This dataset provides fully normalized financial statement data, organized into three primary reporting categories:
- Income Statement
Includes key revenue and expense items such as total revenue, cost of goods sold, operating income, net income, earnings per share (EPS), and more - available across both annual and quarterly periods. - Balance Sheet
Offers complete coverage of assets, liabilities, and equity components, including cash, receivables, inventories, debt, and shareholder equity. All fields are aligned to standard GAAP and IFRS formats. - Cash Flow Statement
Breaks down cash flows from operating, investing, and financing activities, including depreciation, capital expenditures, stock issuance, debt repayments, and free cash flow metrics.
Data Coverage
| Regions | Total Company Count | Total Stock Count | History |
|---|---|---|---|
| USA | 12,000+ | 35,000+ | 1978 |
| Asia | 27,000+ | 32,000+ | 1978 |
| Europe | 10,000+ | 47,000+ | 1979 |
| UK/Ireland | 2,600+ | 12,000+ | 1979 |
| Canada | 3,500+ | 4,700+ | 1978 |
| Oceania | 2,400+ | 4,700+ | 1987 |
| Africa | 1,300+ | 1,500+ | 1982 |
| Latin America | 2,000+ | 6,500+ | 1979 |
| India/Pakistan | 5,900+ | 8,100+ | 1983 |
Use Cases
This dataset is ideal for:
- Investment platforms using fundamental inputs to drive scoring or signal generation
- Fintech developers integrating financial statement data into dashboards, screeners, or mobile apps
- Institutional analysts requiring historical fundamentals to track performance or conduct attribution
- Academic researchers studying financial health, market anomalies, or accounting quality
Extend Your Capabilities
Combine the Company Profile Dataset with other GuruFocus data offerings:
- Guru Trades Dataset – Aggregated buying and selling by top fund managers
- Ranking Dataset - Proprietary GuruFocus analytics
- Segment Dataset - Company revenue breakdowns by product and geography
All datasets follow a consistent structure and are accessible through unified API endpoints.