Inter Parfums, Inc(NASDAQ:IPAR)
Inter Parfums, Inc., together with its subsidiaries, manufactures, markets, and distributes a range of fragrances and fragrance related products in the United States and internationally. The company operates in two segments, European Based Operations and United States Based Operations. It offers its...
Website: http://www.interparfumsinc.com
Founded: 1982
Full Time Employees: 402
Sector: Consumer Defensive
Industry: Household & Personal Products
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-03-21 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-08-09 | 2005-01-31 | 2004-11-15 | 2004-09-30 | 2003-12-31 | 2003-09-30 | 2003-08-13 | 2003-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 344,885,000 | 397,688,000 | 429,579,000 | 333,936,000 | 338,819,000 | 361,504,000 | 424,629,000 | 342,229,000 | 323,963,000 | 328,739,000 | 367,969,000 | 309,244,000 | 311,723,000 | 310,788,000 | 280,462,000 | 244,725,000 | 250,678,000 | 210,719,000 | 262,696,000 | 207,573,000 | 198,528,000 | 184,042,000 | 160,637,000 | 49,506,000 | 144,824,000 | 177,802,000 | 191,227,000 | 166,242,000 | 178,242,000 | 177,227,000 | 177,213,000 | 149,367,000 | 171,767,000 | 149,526,000 | 169,531,000 | 129,136,000 | 143,058,000 | 134,771,000 | 157,622,000 | 117,157,000 | 111,522,000 | 118,326,000 | 138,944,000 | 102,021,000 | 109,249,000 | 125,132,000 | 134,206,000 | 118,192,000 | 121,730,000 | 105,531,000 | 126,753,000 | 117,485,000 | 213,810,000 | 176,930,000 | 166,264,000 | 145,555,000 | 165,368,000 | 189,088,000 | 171,706,000 | 121,063,000 | 133,363,000 | 112,420,000 | 120,853,000 | 107,765,000 | 119,373,000 | 112,909,000 | 117,542,000 | 88,604,000 | 90,409,000 | 100,352,000 | 123,531,000 | 99,078,000 | 123,163,000 | 123,163,000 | 119,355,000 | 102,320,000 | 82,764,000 | 85,120,000 | 90,178,000 | 89,690,000 | 70,285,000 | 70,900,000 | 61,343,000 | 71,087,000 | 67,090,000 | 67,090,000 | 57,401,472 | 41,392,406 | 41,392,406 | ||
yoy | 1.79% | 10.01% | 1.17% | -2.42% | 4.59% | 9.97% | 15.40% | 10.67% | 3.93% | 5.78% | 31.20% | 26.36% | 24.35% | 47.49% | 6.76% | 17.90% | 26.27% | 14.50% | 63.53% | 319.29% | 37.08% | 3.51% | -16.00% | -70.22% | -18.75% | 0.32% | 7.91% | 11.30% | 3.77% | 18.53% | 4.53% | 15.67% | 20.07% | 10.95% | 7.56% | 10.22% | 28.28% | 13.90% | 13.44% | 14.84% | 2.08% | -5.44% | 3.53% | -13.68% | -10.25% | 18.57% | 5.88% | 0.60% | -43.07% | -40.35% | -23.76% | -19.28% | 29.29% | -6.43% | -3.17% | 20.23% | 24.00% | 68.20% | 42.08% | 12.34% | 11.72% | -0.43% | 2.82% | 21.63% | 32.04% | 12.51% | -4.85% | -10.57% | -26.59% | -18.52% | 3.50% | -3.17% | 48.81% | 44.69% | 32.35% | 14.08% | 17.75% | 20.06% | 46.21% | -1.13% | 5.68% | 23.84% | 62.08% | 62.08% | |||||||
qoq | -13.28% | -7.42% | 28.64% | -1.44% | -6.28% | -14.87% | 24.08% | 5.64% | -1.45% | -10.66% | 18.99% | -0.80% | 0.30% | 10.81% | 14.60% | -2.37% | 18.96% | -19.79% | 26.56% | 4.56% | 7.87% | 14.57% | 224.48% | -65.82% | -18.55% | -7.02% | 15.03% | -6.73% | 0.57% | 0.01% | 18.64% | -13.04% | 14.87% | -11.80% | 31.28% | -9.73% | 6.15% | -14.50% | 34.54% | 5.05% | -5.75% | -14.84% | 36.19% | -6.62% | -12.69% | -6.76% | 13.55% | -2.91% | 15.35% | -16.74% | 7.89% | -45.05% | 20.84% | 6.42% | 14.23% | -11.98% | -12.54% | 10.12% | 41.83% | -9.22% | 18.63% | -6.98% | 12.14% | -9.72% | 5.72% | -3.94% | 32.66% | -2.00% | -9.91% | -18.76% | 24.68% | -19.56% | 0.00% | 3.19% | 16.65% | 23.63% | -2.77% | -5.61% | 0.54% | 27.61% | -0.87% | -13.71% | 5.96% | 0.00% | 38.68% | 0.00% | |||||
cost of sales | 120,246,000 | 144,771,000 | 156,762,000 | 112,847,000 | 122,842,000 | 128,465,000 | 153,469,000 | 121,472,000 | 121,578,000 | 116,029,000 | 132,962,000 | 120,840,000 | 108,766,000 | 110,706,000 | 98,562,000 | 90,943,000 | 92,020,000 | 78,842,000 | 95,269,000 | 75,223,000 | 73,280,000 | 66,395,000 | 63,439,000 | 22,662,000 | 55,783,000 | 63,119,000 | 76,790,000 | 59,268,000 | 68,401,000 | 60,095,000 | 68,066,000 | 53,713,000 | 66,138,000 | 50,725,000 | 66,059,000 | 45,193,000 | 52,988,000 | 48,878,000 | 62,790,000 | 42,729,000 | 40,205,000 | 42,616,000 | 53,118,000 | 41,696,000 | 41,639,000 | 50,769,000 | 58,878,000 | 50,076,000 | 52,500,000 | 45,009,000 | 56,746,000 | 53,878,000 | 79,167,000 | 65,396,000 | 65,146,000 | 57,099,000 | 58,690,000 | 72,473,000 | 63,123,000 | 46,077,000 | 46,772,000 | 46,130,000 | 49,578,000 | 43,041,000 | 47,652,000 | 49,587,000 | 50,462,000 | 38,403,000 | 36,844,000 | 43,530,000 | 56,206,000 | 43,104,000 | 49,075,000 | 49,075,000 | 50,080,000 | 42,254,000 | 34,615,000 | 33,187,000 | 41,634,000 | 41,002,000 | 30,615,000 | 30,604,000 | 26,748,000 | 30,510,000 | 33,822,000 | 33,822,000 | 29,104,624 | 20,826,614 | 20,826,614 | ||
gross margin | 224,639,000 | 252,917,000 | 272,817,000 | 221,089,000 | 215,977,000 | 233,039,000 | 271,160,000 | 220,757,000 | 202,385,000 | 212,710,000 | 235,007,000 | 188,404,000 | 202,957,000 | 200,082,000 | 181,900,000 | 153,782,000 | 158,658,000 | 131,877,000 | 167,427,000 | 132,350,000 | 125,248,000 | 117,647,000 | 97,198,000 | 26,844,000 | 89,041,000 | 114,683,000 | 114,437,000 | 106,974,000 | 109,841,000 | 117,132,000 | 109,147,000 | 95,654,000 | 105,629,000 | 98,801,000 | 103,472,000 | 83,943,000 | 90,070,000 | 85,893,000 | 94,832,000 | 74,428,000 | 71,317,000 | 75,710,000 | 85,826,000 | 60,325,000 | 67,610,000 | 74,363,000 | 75,328,000 | 68,116,000 | 69,230,000 | 60,522,000 | 70,007,000 | 63,607,000 | 134,643,000 | 111,534,000 | 101,118,000 | 88,456,000 | 106,678,000 | 116,615,000 | 108,583,000 | 74,986,000 | 86,591,000 | 66,290,000 | 71,275,000 | 64,724,000 | 71,721,000 | 42,711,500 | 67,080,000 | 50,201,000 | 53,565,000 | 49,346,750 | 67,325,000 | 55,974,000 | 74,088,000 | 74,088,000 | 69,275,000 | 60,066,000 | 48,149,000 | 51,933,000 | 48,544,000 | 48,688,000 | 39,670,000 | 40,296,000 | 34,595,000 | 40,577,000 | 33,268,000 | 33,268,000 | 28,296,848 | 20,565,792 | 20,565,792 | ||
yoy | 4.01% | 8.53% | 0.61% | 0.15% | 6.72% | 9.56% | 15.38% | 17.17% | -0.28% | 6.31% | 29.20% | 22.51% | 27.92% | 51.72% | 8.64% | 16.19% | 26.68% | 12.10% | 72.25% | 393.03% | 40.66% | 2.58% | -15.06% | -74.91% | -18.94% | -2.09% | 4.85% | 11.83% | 3.99% | 18.55% | 5.48% | 13.95% | 17.27% | 15.03% | 9.11% | 12.78% | 26.30% | 13.45% | 10.49% | 23.38% | 5.48% | 1.81% | 13.94% | -11.44% | -2.34% | 22.87% | 7.60% | 7.09% | -48.58% | -45.74% | -30.77% | -28.09% | 26.21% | -4.36% | -6.87% | 17.96% | 23.20% | 75.92% | 52.34% | 15.86% | 20.73% | 55.20% | 6.25% | 28.93% | 33.90% | -13.45% | -0.36% | -10.31% | -27.70% | -33.39% | -2.81% | -6.81% | 53.87% | 42.66% | 42.71% | 23.37% | 21.37% | 28.88% | 40.74% | -2.24% | 21.13% | 43.40% | 61.76% | 61.76% | |||||||
qoq | -11.18% | -7.29% | 23.40% | 2.37% | -7.32% | -14.06% | 22.83% | 9.08% | -4.85% | -9.49% | 24.74% | -7.17% | 1.44% | 10.00% | 18.28% | -3.07% | 20.31% | -21.23% | 26.50% | 5.67% | 6.46% | 21.04% | 262.08% | -69.85% | -22.36% | 0.21% | 6.98% | -2.61% | -6.22% | 7.32% | 14.11% | -9.44% | 6.91% | -4.51% | 23.26% | -6.80% | 4.86% | -9.43% | 27.41% | 4.36% | -5.80% | -11.79% | 42.27% | -10.78% | -9.08% | -1.28% | 10.59% | -1.61% | 14.39% | -13.55% | 10.06% | -52.76% | 20.72% | 10.30% | 14.31% | -17.08% | -8.52% | 7.40% | 44.80% | -13.40% | 30.62% | -6.99% | 10.12% | -9.76% | 67.92% | -36.33% | 33.62% | -6.28% | 8.55% | -26.70% | 20.28% | -24.45% | 0.00% | 6.95% | 15.33% | 24.75% | -7.29% | 6.98% | -0.30% | 22.73% | -1.55% | -14.74% | 21.97% | 0.00% | 37.59% | 0.00% | |||||
gross margin % | 65.13% | 63.60% | 63.51% | 66.21% | 63.74% | 64.46% | 63.86% | 64.51% | 62.47% | 64.70% | 63.87% | 60.92% | 65.11% | 64.38% | 64.86% | 62.84% | 63.29% | 62.58% | 63.73% | 63.76% | 63.09% | 63.92% | 60.51% | 54.22% | 61.48% | 64.50% | 59.84% | 64.35% | 61.62% | 66.09% | 61.59% | 64.04% | 61.50% | 66.08% | 61.03% | 65.00% | 62.96% | 63.73% | 60.16% | 63.53% | 63.95% | 63.98% | 61.77% | 59.13% | 61.89% | 59.43% | 56.13% | 57.63% | 56.87% | 57.35% | 55.23% | 54.14% | 62.97% | 63.04% | 60.82% | 60.77% | 64.51% | 61.67% | 63.24% | 61.94% | 64.93% | 58.97% | 58.98% | 60.06% | 60.08% | 37.83% | 57.07% | 56.66% | 59.25% | 49.17% | 54.50% | 56.49% | 60.15% | 60.15% | 58.04% | 58.70% | 58.18% | 61.01% | 53.83% | 54.28% | 56.44% | 56.83% | NaN% | 56.40% | 57.08% | 49.59% | 49.59% | NaN% | 49.30% | 49.68% | 49.68% |
selling, general and administrative expenses | 150,505,000 | 221,396,000 | 164,261,000 | 161,913,000 | 140,900,000 | 113,876,500 | 165,166,000 | 155,929,000 | 134,412,000 | 98,466,500 | 147,805,000 | 133,383,000 | 112,678,000 | 80,812,250 | 117,424,000 | 108,385,000 | 97,441,000 | 65,594,750 | 99,788,000 | 87,695,000 | 74,896,000 | 42,367,750 | 65,841,000 | 32,367,000 | 71,262,000 | 59,715,000 | 77,793,000 | 84,514,000 | 76,552,000 | 56,571,500 | 74,169,000 | 76,885,000 | 75,231,000 | 50,919,000 | 70,309,000 | 69,468,000 | 63,899,000 | 44,821,250 | 62,529,000 | 62,969,000 | 53,786,000 | 39,203,750 | 58,188,000 | 52,083,000 | 46,544,000 | 40,930,000 | 56,647,000 | 55,265,000 | 51,807,000 | 44,683,750 | 55,360,000 | 55,708,000 | 67,667,000 | 57,297,500 | 79,039,000 | 75,828,000 | 74,924,000 | 53,056,500 | 87,038,000 | 64,139,000 | 61,049,000 | 40,907,500 | 54,692,000 | 53,240,000 | 55,698,000 | 43,263,000 | |||||||||||||||||||||||||
income from operations | 74,134,000 | 31,521,000 | 108,556,000 | 59,176,000 | 75,077,000 | 36,000,000 | 105,994,000 | 64,828,000 | 67,973,000 | 18,880,000 | 87,202,000 | 55,021,000 | 90,279,000 | 23,212,000 | 64,476,000 | 45,397,000 | 61,217,000 | -12,203,000 | 67,639,000 | 44,655,000 | 47,959,000 | 26,470,000 | 31,357,000 | 17,779,000 | 12,334,000 | 36,644,000 | 22,460,000 | 33,289,000 | 10,587,000 | 34,978,000 | 18,769,000 | 30,398,000 | 4,814,000 | 33,163,000 | 14,475,000 | 26,171,000 | 5,385,000 | 32,303,000 | 11,459,000 | 17,531,000 | 4,257,000 | 27,638,000 | 8,242,000 | 21,066,000 | 4,449,000 | 18,681,000 | 12,851,000 | 17,423,000 | -10,768,000 | 14,647,000 | 7,899,000 | 66,976,000 | 211,952,000 | 22,079,000 | 12,628,000 | 31,754,000 | 9,006,000 | 21,545,000 | 10,847,000 | 25,542,000 | 12,346,000 | 16,583,000 | 11,484,000 | 16,023,000 | 7,758,500 | 13,911,000 | 6,821,000 | 10,302,000 | 9,315,750 | 11,286,000 | 6,832,000 | 19,145,000 | 19,145,000 | 16,372,000 | 12,384,000 | 6,783,000 | 11,792,000 | 11,134,000 | 9,425,000 | 6,333,000 | 9,233,000 | 6,997,000 | 9,014,000 | 8,007,000 | 8,007,000 | 8,421,342 | 5,712,736 | 5,712,736 | |||
yoy | -1.26% | -12.44% | 2.42% | -8.72% | 10.45% | 90.68% | 21.55% | 17.82% | -24.71% | -18.66% | 35.25% | 21.20% | 47.47% | -290.22% | -4.68% | 1.66% | 27.64% | -146.10% | 115.71% | 169.75% | 114.61% | -14.43% | -46.59% | 16.50% | 4.76% | 19.67% | 9.51% | 119.92% | 5.47% | 29.66% | 16.15% | -10.60% | 2.66% | 26.32% | 49.28% | 26.50% | 16.88% | 39.03% | -16.78% | -4.32% | 47.95% | -35.86% | 20.91% | -141.32% | 27.54% | 62.69% | -73.99% | -105.08% | -33.66% | -37.45% | 110.92% | 2253.45% | 2.48% | 16.42% | 24.32% | -27.05% | 29.92% | -5.55% | 59.41% | 59.13% | 19.21% | 68.36% | 55.53% | -16.72% | 23.26% | -0.16% | -46.19% | -51.34% | -31.07% | -44.83% | 182.25% | 62.36% | 47.05% | 31.40% | 7.11% | 27.72% | 34.70% | -29.74% | 15.31% | 7.04% | 40.16% | 40.16% | |||||||||
qoq | 135.19% | -70.96% | 83.45% | -21.18% | 108.55% | -66.04% | 63.50% | -4.63% | 260.03% | -78.35% | 58.49% | -39.05% | 288.93% | -64.00% | 42.03% | -25.84% | -601.66% | -118.04% | 51.47% | -6.89% | 81.18% | -15.59% | 44.15% | -66.34% | 63.15% | -32.53% | 214.43% | -69.73% | 86.36% | -38.26% | 531.45% | -85.48% | 129.11% | -44.69% | 386.00% | -83.33% | 181.90% | -34.64% | 311.82% | -84.60% | 235.33% | -60.88% | 373.50% | -76.18% | 45.37% | -26.24% | -261.80% | -173.52% | 85.43% | -88.21% | -68.40% | 859.97% | 74.84% | -60.23% | 252.59% | -58.20% | 98.63% | -57.53% | 106.88% | -25.55% | 44.40% | -28.33% | 106.52% | -44.23% | 103.94% | -33.79% | 10.59% | -17.46% | 65.19% | -64.31% | 0.00% | 16.94% | 32.20% | 82.57% | -42.48% | 5.91% | 18.13% | 48.82% | -31.41% | -22.38% | 12.58% | 0.00% | 47.41% | 0.00% | |||||||
operating margin % | 21.50% | 7.93% | 25.27% | 17.72% | 22.16% | 9.96% | 24.96% | 18.94% | 20.98% | 5.74% | 23.70% | 17.79% | 28.96% | 7.47% | 22.99% | 18.55% | 24.42% | -5.79% | 25.75% | 21.51% | 24.16% | 14.38% | 19.52% | 0% | 12.28% | 6.94% | 19.16% | 13.51% | 18.68% | 5.97% | 19.74% | 12.57% | 17.70% | 3.22% | 19.56% | 11.21% | 18.29% | 4.00% | 20.49% | 9.78% | 15.72% | 3.60% | 19.89% | 8.08% | 19.28% | 3.56% | 13.92% | 10.87% | 14.31% | -10.20% | 11.56% | 6.72% | 31.33% | 119.79% | 13.28% | 8.68% | 19.20% | 4.76% | 12.55% | 8.96% | 19.15% | 10.98% | 13.72% | 10.66% | 13.42% | 6.87% | 11.83% | 7.70% | 11.39% | 9.28% | 9.14% | 6.90% | 15.54% | 15.54% | 13.72% | 12.10% | 8.20% | 13.85% | 12.35% | 10.51% | 9.01% | 13.02% | NaN% | 11.41% | 12.68% | 11.93% | 11.93% | NaN% | 14.67% | 13.80% | 13.80% |
other expenses | -2,621,000 | 815,000 | -213,500 | -57,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 1,434,000 | 1,522,000 | 2,305,000 | 1,787,000 | 1,545,000 | 2,099,000 | 1,978,000 | 1,941,000 | 1,807,000 | 4,223,000 | 2,397,000 | 2,276,000 | 2,357,000 | 1,010,000 | 682,000 | 1,023,000 | 883,000 | -519,000 | 1,697,000 | 1,270,000 | 377,000 | 460,000 | 148,000 | 361,000 | 1,001,000 | 932,000 | 384,000 | 203,000 | 626,000 | 1,025,000 | 523,000 | 568,000 | 462,000 | 498,000 | 495,000 | 727,000 | 271,000 | 159,000 | 515,000 | 693,000 | 973,000 | 1,015,000 | 1,041,000 | 613,000 | 158,000 | 76,000 | 554,000 | 574,000 | 273,000 | 152,000 | 354,000 | 416,000 | 457,000 | 459,000 | 391,000 | 442,000 | 362,000 | 680,000 | 687,000 | 390,000 | 440,000 | 489,000 | 529,000 | 510,000 | 589,000 | 548,000 | 482,000 | 397,000 | 1,312,000 | 716,250 | 1,418,000 | 376,000 | 1,071,000 | 1,071,000 | 1,507,000 | 945,000 | 632,000 | 582,000 | 967,000 | 311,000 | 318,000 | 201,000 | 384,000 | 215,000 | 239,000 | 239,000 | |||||
loss on foreign currency | 102,000 | 1,694,000 | 2,215,000 | 1,580,000 | 781,000 | -2,000,000 | 3,355,000 | 634,000 | -905,000 | 2,238,000 | -669,000 | -746,000 | 759,000 | 4,166,000 | 273,000 | -279,000 | -169,000 | -613,000 | 309,000 | -954,000 | 310,000 | 121,000 | 546,000 | 151,000 | 436,000 | 1,109,000 | -1,500,000 | 206,000 | 241,000 | 335,000 | 817,000 | 156,000 | 207,000 | 334,000 | -661,000 | 714,000 | -875,000 | -336,000 | 80,000 | 2,006,000 | 155,000 | -1,129,000 | 122,000 | -49,000 | 10,000 | 176,000 | -461,000 | 1,443,000 | 544,000 | 1,405,000 | 931,000 | 248,000 | -455,000 | -1,239,000 | 567,000 | -419,000 | -2,563,000 | -1,379,000 | 367,000 | 367,000 | 79,000 | 19,000 | |||||||||||||||||||||||||||||
interest and investment income | -2,318,000 | -581,000 | -3,020,000 | -2,308,000 | -1,062,000 | -3,145,000 | -3,343,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -290,000 | -245,000 | -74,000 | -7,000 | -41,000 | -116,000 | -192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nonoperating income | -1,072,000 | -8,101,000 | 995,000 | 5,051,000 | 1,666,000 | -681,000 | 5,588,000 | 3,577,000 | -2,080,000 | -454,000 | -2,307,000 | 2,178,000 | -2,042,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 75,206,000 | 39,622,000 | 107,561,000 | 54,125,000 | 73,411,000 | 36,681,000 | 100,406,000 | 61,251,000 | 70,053,000 | 14,919,000 | 86,613,000 | 55,475,000 | 92,586,000 | 21,033,000 | 66,518,000 | 45,445,000 | 61,223,000 | -9,582,000 | 66,824,000 | 43,751,000 | 50,026,000 | 25,016,000 | 30,711,000 | 18,739,000 | 11,899,000 | 36,701,000 | 22,130,000 | 34,418,000 | 9,762,000 | 34,193,000 | 20,430,000 | 31,475,000 | 4,270,000 | 32,948,000 | 13,831,000 | 27,016,000 | 5,628,000 | 32,219,000 | 12,029,000 | 17,198,000 | 4,283,000 | 27,790,000 | 8,325,000 | 20,098,000 | 5,132,000 | 20,171,000 | 13,103,000 | 18,310,000 | -9,962,000 | 15,335,000 | 9,008,000 | 66,265,000 | 211,195,000 | 20,335,000 | 11,566,000 | 31,668,000 | 8,939,000 | 22,338,000 | 10,279,000 | 25,838,000 | 12,835,000 | 16,897,000 | 10,801,000 | 13,307,000 | 8,595,750 | 14,418,000 | 9,088,000 | 10,877,000 | 7,888,000 | 7,888,000 | 9,037,109 | 5,620,794 | 5,620,794 | ||||||||||||||||||
income taxes | 18,503,000 | 8,213,000 | 24,282,000 | 12,928,000 | 18,008,000 | 9,984,000 | 23,571,000 | 14,653,000 | 16,750,000 | 6,689,000 | 20,493,000 | 12,957,000 | 21,678,000 | 4,104,000 | 13,221,000 | 10,925,000 | 14,932,000 | -4,120,000 | 16,997,000 | 14,715,000 | 13,400,000 | 7,216,000 | 8,859,000 | -2,134,000 | 5,440,000 | 3,064,000 | 10,043,000 | 6,530,000 | 9,440,000 | 594,000 | 9,767,000 | 6,171,000 | 9,613,000 | -1,502,000 | 10,845,000 | 4,620,000 | 8,849,000 | 1,036,000 | 10,740,000 | 4,300,000 | 7,750,000 | 2,773,000 | 9,156,000 | 2,805,000 | 6,793,000 | 1,367,000 | 6,407,000 | 5,436,000 | 6,160,000 | -3,562,000 | 5,432,000 | 4,487,000 | 23,323,000 | 75,217,000 | 7,158,000 | 4,085,000 | 11,414,000 | 3,042,000 | 9,054,000 | 3,851,000 | 8,498,000 | 4,502,000 | 5,488,000 | 3,818,000 | 4,357,000 | 2,940,750 | 4,807,000 | 3,335,000 | 3,621,000 | 3,060,250 | 2,358,000 | 2,698,000 | 7,184,000 | 7,184,000 | 6,260,000 | 3,967,000 | 2,272,000 | 4,177,000 | 4,374,000 | 3,192,000 | 2,293,000 | 3,342,000 | 2,819,000 | 3,156,000 | 2,658,000 | 2,658,000 | 3,176,823 | 1,931,505 | 1,931,505 | ||
net income | 56,703,000 | 31,409,000 | 83,279,000 | 41,197,000 | 55,403,000 | 26,697,000 | 76,835,000 | 46,598,000 | 53,303,000 | 8,230,000 | 66,120,000 | 42,518,000 | 70,908,000 | 16,929,000 | 53,297,000 | 34,520,000 | 46,291,000 | -5,462,000 | 49,827,000 | 29,036,000 | 36,626,000 | 17,800,000 | 21,852,000 | -2,983,000 | 13,299,000 | 8,835,000 | 26,658,000 | 15,600,000 | 24,978,000 | 9,168,000 | 24,426,000 | 14,259,000 | 21,862,000 | 5,772,000 | 22,103,000 | 9,211,000 | 18,167,000 | 4,592,000 | 21,479,000 | 7,729,000 | 9,448,000 | 1,510,000 | 18,634,000 | 5,520,000 | 13,305,000 | 3,765,000 | 13,764,000 | 7,667,000 | 12,150,000 | -6,400,000 | 9,903,000 | 4,521,000 | 42,942,000 | 135,978,000 | 13,177,000 | 7,481,000 | 20,254,000 | 5,897,000 | 13,284,000 | 6,428,000 | 17,340,000 | 8,333,000 | 11,409,000 | 6,983,000 | 8,950,000 | 5,655,000 | 9,611,000 | 5,753,000 | 7,256,000 | 5,097,000 | 6,188,000 | 3,772,000 | 8,708,000 | 8,708,000 | 8,615,000 | 5,660,000 | 3,749,000 | 5,793,000 | 5,485,000 | 4,645,000 | 3,192,000 | 4,420,000 | 3,214,000 | 4,404,000 | 4,037,000 | 4,037,000 | 4,683,798 | 2,936,757 | 2,936,757 | ||
yoy | 2.35% | 17.65% | 8.39% | -11.59% | 3.94% | 224.39% | 16.21% | 9.60% | -24.83% | -51.39% | 24.06% | 23.17% | 53.18% | -409.94% | 6.96% | 18.89% | 26.39% | -130.69% | 128.02% | -1073.38% | 175.40% | 101.47% | -18.03% | -119.12% | -46.76% | -3.63% | 9.14% | 9.40% | 14.25% | 58.84% | 10.51% | 54.80% | 20.34% | 25.70% | 2.91% | 19.17% | 92.28% | 204.11% | 15.27% | 40.02% | -28.99% | -59.89% | 35.38% | -28.00% | 9.51% | -158.83% | 38.99% | 69.59% | -71.71% | -104.71% | -24.85% | -39.57% | 112.02% | 2205.88% | -0.81% | 16.38% | 16.81% | -29.23% | 16.43% | -7.95% | 93.74% | 47.36% | 18.71% | 21.38% | 23.35% | 10.95% | 55.32% | 52.52% | -16.67% | -41.47% | -28.17% | -33.36% | 132.28% | 50.32% | 57.06% | 21.85% | 17.45% | 31.06% | 44.52% | -27.52% | 9.49% | -5.97% | 37.46% | 37.46% | |||||||
qoq | 80.53% | -62.28% | 102.15% | -25.64% | 107.53% | -65.25% | 64.89% | -12.58% | 547.67% | -87.55% | 55.51% | -40.04% | 318.86% | -68.24% | 54.39% | -25.43% | -947.51% | -110.96% | 71.60% | -20.72% | 105.76% | -18.54% | -832.55% | -122.43% | 50.53% | -66.86% | 70.88% | -37.55% | 172.45% | -62.47% | 71.30% | -34.78% | 278.76% | -73.89% | 139.96% | -49.30% | 295.62% | -78.62% | 177.90% | -18.19% | 525.70% | -91.90% | 237.57% | -58.51% | 253.39% | -72.65% | 79.52% | -36.90% | -289.84% | -164.63% | 119.04% | -89.47% | -68.42% | 931.93% | 76.14% | -63.06% | 243.46% | -55.61% | 106.66% | -62.93% | 108.09% | -26.96% | 63.38% | -21.98% | 58.27% | -41.16% | 67.06% | -20.71% | 42.36% | -17.63% | 64.05% | -56.68% | 0.00% | 1.08% | 52.21% | 50.97% | -35.28% | 5.62% | 18.08% | 45.52% | -27.78% | -27.02% | 9.09% | 0.00% | 59.49% | 0.00% | |||||
net income margin % | 16.44% | 7.90% | 19.39% | 12.34% | 16.35% | 7.38% | 18.09% | 13.62% | 16.45% | 2.50% | 17.97% | 13.75% | 22.75% | 5.45% | 19.00% | 14.11% | 18.47% | -2.59% | 18.97% | 13.99% | 18.45% | 9.67% | 13.60% | -6.03% | 9.18% | 4.97% | 13.94% | 9.38% | 14.01% | 5.17% | 13.78% | 9.55% | 12.73% | 3.86% | 13.04% | 7.13% | 12.70% | 3.41% | 13.63% | 6.60% | 8.47% | 1.28% | 13.41% | 5.41% | 12.18% | 3.01% | 10.26% | 6.49% | 9.98% | -6.06% | 7.81% | 3.85% | 20.08% | 76.85% | 7.93% | 5.14% | 12.25% | 3.12% | 7.74% | 5.31% | 13.00% | 7.41% | 9.44% | 6.48% | 7.50% | 5.01% | 8.18% | 6.49% | 8.03% | 5.08% | 5.01% | 3.81% | 7.07% | 7.07% | 7.22% | 5.53% | 4.53% | 6.81% | 6.08% | 5.18% | 4.54% | 6.23% | NaN% | 5.24% | 6.20% | 6.02% | 6.02% | NaN% | 8.16% | 7.09% | 7.09% |
less: net income attributable to the noncontrolling interest | 13,337,000 | 3,152,000 | 17,470,000 | 9,209,000 | 12,911,000 | 2,469,000 | 14,576,000 | 9,775,000 | 12,255,000 | -2,190,000 | 12,906,000 | 7,566,000 | 16,840,000 | 330,000 | 11,874,000 | 6,903,000 | 10,992,000 | -4,238,000 | 11,511,000 | 6,379,000 | 8,964,000 | 3,061,000 | 5,314,000 | 135,000 | 3,240,000 | 645,000 | 5,810,000 | 3,282,000 | 6,084,000 | 1,121,000 | 5,488,000 | 3,360,000 | 5,953,000 | 1,372,000 | 5,026,000 | 2,467,000 | 4,794,000 | 665,000 | 5,240,000 | 1,898,000 | 2,114,000 | -349,000 | 4,414,000 | 1,169,000 | 3,298,000 | 444,000 | 2,651,000 | 1,558,000 | 3,256,000 | -2,246,000 | 2,049,000 | 706,000 | 11,246,000 | 36,365,000 | 3,159,000 | 1,473,000 | 4,757,000 | 1,779,000 | 2,851,000 | 1,435,000 | 4,581,000 | 1,747,000 | 2,961,000 | 1,627,000 | 2,400,000 | 1,426,000 | 2,349,000 | 1,527,000 | 1,828,000 | ||||||||||||||||||||||
net income attributable to interparfums, inc. | 43,366,000 | 28,257,000 | 65,809,000 | 31,988,000 | 42,492,000 | 24,228,000 | 62,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to interparfums, inc. common shareholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.35 | 5,245.63 | 2.05 | 1 | 1.32 | 5,125.63 | 1.94 | 1.15 | 1.28 | 4,765.56 | 1.66 | 1.09 | 1.69 | 3,796.72 | 1.3 | 0.87 | 1.11 | 2,757.2 | 1.21 | 0.72 | 870 | 1,209.26 | 0.52 | -0.1 | 320 | 1,918.34 | 0.66 | 0.39 | 600 | 1,718.54 | 0.6 | 0.35 | 510 | 1,328.81 | 0.55 | 0.22 | 430 | 1,069.05 | 0.52 | 0.19 | 240 | 979.08 | 0.46 | 0.14 | 320 | 949.16 | 0.36 | 0.2 | 290 | 1,268.59 | 0.26 | 0.12 | 1,030 | 4,288.97 | 0.33 | 0.2 | 510 | 1,059.08 | 0.34 | 0.16 | 0.42 | 879.33 | 0.28 | 0.18 | 0.22 | 0.14 | 0.24 | 0.14 | 0.18 | ||||||||||||||||||||||
diluted | 1.35 | 5,235.66 | 2.05 | 0.99 | 1.32 | 5,115.66 | 1.93 | 1.14 | 1.27 | 4,745.58 | 1.66 | 1.09 | 1.68 | 3,776.74 | 1.3 | 0.86 | 1.1 | 2,747.21 | 1.2 | 0.71 | 870 | 1,209.26 | 0.52 | -0.1 | 320 | 1,898.36 | 0.66 | 0.39 | 600 | 1,708.55 | 0.6 | 0.35 | 510 | 1,328.81 | 0.55 | 0.22 | 430 | 1,069.06 | 0.52 | 0.19 | 240 | 979.08 | 0.46 | 0.14 | 320 | 949.16 | 0.36 | 0.2 | 290 | 1,268.6 | 0.25 | 0.12 | 1,030 | 4,258.97 | 0.33 | 0.2 | 510 | 1,049.08 | 0.34 | 0.16 | 0.41 | 869.33 | 0.28 | 0.18 | 0.22 | 0.18 | 0.24 | 0.14 | 0.18 | ||||||||||||||||||||||
weighted-average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 32,028 | 32,102,264,000 | 32,113 | 32,110 | 32,121 | 32,036,728,000 | 32,026 | 32,024 | 32,041 | 31,994,328,000 | 31,976 | 32,006 | 32,018 | 31,859,417,000 | 31,845 | 31,840 | 31,676,796,000 | 31,659 | 31,653 | 31,631,000 | 31,536,659,000 | 31,530,000 | 31,451,093,000 | 31,452 | 31,449 | 31,307,991,000 | 31,326 | 31,299 | 31,172,285,000 | 31,175 | 31,169 | 31,145,000 | 31,072,328,000 | 31,080 | 31,055 | 31,039,000 | 30,996,137,000 | 30,988 | 30,979,000 | 30,931,308,000 | 30,938 | 30,900,000 | 30,763,955,000 | 30,796 | 30,748 | 30,687,000 | 30,574,772,000 | 30,570 | 30,551,000 | 30,514,529,000 | 30,539 | 30,506 | 30,474 | 30,360,602,000 | 30,061 | 20,481 | 20,322 | 20,179 | 19,701 | 19,171 | 19,171 | 19,032,460 | |||||||||||||||||||||||||||||
diluted | 32,028 | 32,138,197,000 | 32,149 | 32,149 | 32,174 | 32,124,285,000 | 32,266 | 32,266 | 32,266 | 32,139,702,000 | 32,124 | 32,162 | 32,159 | 31,988,753,000 | 31,952 | 32,010 | 31,835,408,000 | 31,807 | 31,799 | 31,772,000 | 31,654,544,000 | 31,708,000 | 31,688,700,000 | 31,676 | 31,687 | 31,522,371,000 | 31,587 | 31,490 | 31,305,101,000 | 31,307 | 31,281 | 31,254,000 | 31,175,598,000 | 31,171 | 31,138 | 31,104,000 | 31,100,215,000 | 31,107 | 31,072,000 | 31,060,326,000 | 31,069 | 31,058,000 | 30,953,882,000 | 30,986 | 30,953 | 30,847,000 | 30,715,684,000 | 30,717 | 30,686,000 | 30,677,825,000 | 30,698 | 30,695 | 30,634 | 30,481,991,000 | 30,065 | 20,539 | 20,546 | 20,478 | 20,420 | 20,397 | 20,397 | 20,116,433 | |||||||||||||||||||||||||||||
dividends declared per share | 0.8 | 0.95 | 0.8 | 0.8 | 0.8 | 0.75 | 0.75 | 0.75 | 0.75 | 0.625 | 0.625 | 0.625 | 0.625 | 0.5 | 0.5 | 0.5 | 0.5 | 0.25 | 0.25 | 0.25 | 0.25 | 0.33 | 0.33 | 0.28 | 0.28 | 0.28 | 0.28 | 0.21 | 0.21 | 0.21 | 0.21 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.6 | 0.12 | 0.12 | 0.12 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.065 | 0.065 | 0.065 | 0.065 | 0.025 | 0.033 | 0.033 | 0.033 | 0.025 | 0.033 | 0.033 | ||||||||||||||||||||||
interest and investment loss | -422,500 | -2,547,000 | 1,929,000 | -422,500 | 254,000 | 1,076,000 | -1,977,000 | -5,382,000 | -464,000 | 1,466,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss | -8,750 | -978,000 | -79,000 | -8,750 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to inter parfums, inc. | 36,823,000 | 41,048,000 | 10,420,000 | 53,214,000 | 34,952,000 | 54,068,000 | 16,599,000 | 41,423,000 | 27,617,000 | 35,299,000 | -1,224,000 | 38,316,000 | 22,657,000 | 27,662,000 | 14,739,000 | 16,538,000 | -3,118,000 | 10,059,000 | 8,190,000 | 20,848,000 | 12,318,000 | 18,894,000 | 8,047,000 | 18,938,000 | 10,899,000 | 15,909,000 | 4,400,000 | 17,077,000 | 6,744,000 | 13,373,000 | 3,927,000 | 16,239,000 | 5,831,000 | 7,334,000 | 1,859,000 | 14,220,000 | 4,351,000 | 10,007,000 | 3,321,000 | 11,113,000 | 6,109,000 | 8,894,000 | -4,154,000 | 7,854,000 | 3,815,000 | 31,696,000 | 99,613,000 | 10,018,000 | 6,008,000 | 15,497,000 | 4,118,000 | 10,433,000 | 4,993,000 | 12,759,000 | 6,239,000 | 8,448,000 | 5,356,000 | 6,550,000 | 5,451,000 | 7,262,000 | 4,226,000 | 5,428,000 | |||||||||||||||||||||||||||||
net income attributable to inter parfums, inc. common shareholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.35 | 5,245.63 | 2.05 | 1 | 1.32 | 5,125.63 | 1.94 | 1.15 | 1.28 | 4,765.56 | 1.66 | 1.09 | 1.69 | 3,796.72 | 1.3 | 0.87 | 1.11 | 2,757.2 | 1.21 | 0.72 | 870 | 1,209.26 | 0.52 | -0.1 | 320 | 1,918.34 | 0.66 | 0.39 | 600 | 1,718.54 | 0.6 | 0.35 | 510 | 1,328.81 | 0.55 | 0.22 | 430 | 1,069.05 | 0.52 | 0.19 | 240 | 979.08 | 0.46 | 0.14 | 320 | 949.16 | 0.36 | 0.2 | 290 | 1,268.59 | 0.26 | 0.12 | 1,030 | 4,288.97 | 0.33 | 0.2 | 510 | 1,059.08 | 0.34 | 0.16 | 0.42 | 879.33 | 0.28 | 0.18 | 0.22 | 0.14 | 0.24 | 0.14 | 0.18 | ||||||||||||||||||||||
diluted | 1.35 | 5,235.66 | 2.05 | 0.99 | 1.32 | 5,115.66 | 1.93 | 1.14 | 1.27 | 4,745.58 | 1.66 | 1.09 | 1.68 | 3,776.74 | 1.3 | 0.86 | 1.1 | 2,747.21 | 1.2 | 0.71 | 870 | 1,209.26 | 0.52 | -0.1 | 320 | 1,898.36 | 0.66 | 0.39 | 600 | 1,708.55 | 0.6 | 0.35 | 510 | 1,328.81 | 0.55 | 0.22 | 430 | 1,069.06 | 0.52 | 0.19 | 240 | 979.08 | 0.46 | 0.14 | 320 | 949.16 | 0.36 | 0.2 | 290 | 1,268.6 | 0.25 | 0.12 | 1,030 | 4,258.97 | 0.33 | 0.2 | 510 | 1,049.08 | 0.34 | 0.16 | 0.41 | 869.33 | 0.28 | 0.18 | 0.22 | 0.18 | 0.24 | 0.14 | 0.18 | ||||||||||||||||||||||
other expense | 38,000 | -192,000 | -77,000 | -24,500 | 346,000 | -328,000 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nonoperating expense | -543,000 | 589,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | 2,393,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 31,860 | 31,533 | 31,532 | 31,431,000 | 31,267,000 | 31,005 | 30,941 | 30,563 | 30,443 | 30,361 | 30,192 | 30,064 | 30,166 | 30,632 | 30,627 | 20,481 | 20,444,094 | 20,437 | 20,437 | 20,436 | 20,324,309 | 20,315 | 20,267 | 20,078,424 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 31,968 | 31,619 | 31,532 | 31,679,000 | 31,429,000 | 31,098 | 31,054 | 30,688 | 30,564 | 30,467 | 30,291 | 30,064 | 30,166 | 30,886 | 30,914 | 20,539 | 20,669,533 | 20,678 | 20,725 | 20,620 | 20,568,492 | 20,564 | 20,544 | 20,486,583 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency | -2,239,000 | -1,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | -347,000 | -233,000 | -768,000 | -386,000 | -711,000 | -393,000 | -754,000 | -1,007,000 | -807,000 | -562,000 | -419,000 | -1,906,000 | -636,000 | -847,000 | -729,000 | -1,745,000 | -195,000 | -615,000 | -900,000 | -680,500 | -765,000 | -602,000 | -707,250 | -857,000 | -776,000 | -743,500 | -915,000 | -948,000 | -868,000 | -1,218,000 | -1,064,000 | -221,750 | -52,000 | -311,000 | -236,750 | -241,000 | -389,000 | -317,000 | -244,250 | -382,000 | -341,000 | -255,000 | -186,250 | -135,000 | -101,000 | -508,000 | -402,750 | -446,000 | -551,000 | -613,000 | -613,000 | -799,000 | -514,000 | -448,000 | -246,000 | ||||||||||||||||||||||||||||||||||||
other income expense | -33,750 | -36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on foreign currency | -19,000 | 891,000 | -13,000 | 608,750 | -461,000 | 514,000 | 2,382,000 | -1,199,000 | -854,000 | 65,500 | 77,000 | -181,000 | 115,000 | -20,000 | 10,000 | 114,000 | -220,000 | -161,000 | -75,000 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income (loss) from operations | -5,523,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income (loss) before income taxes | -5,117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings (loss) per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and dividend income | -1,272,000 | -1,354,000 | -1,196,000 | -1,111,000 | -1,189,000 | -139,000 | -139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and income | -524,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 34,953,000 | 53,169,000 | 43,380,000 | 42,140,000 | 56,039,000 | 49,142,000 | 54,943,000 | 54,943,000 | 32,297,250 | 47,682,000 | 41,366,000 | 40,141,000 | 25,916,000 | 39,263,000 | 33,337,000 | 31,063,000 | 27,598,000 | 31,563,000 | 25,261,000 | 25,261,000 | 19,875,506 | 14,853,056 | 14,853,056 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on subsidiary’s issuance of stock | -157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and minority interest | 8,936,750 | 10,237,000 | 7,188,000 | 18,320,000 | 18,320,000 | 16,169,000 | 11,756,000 | 7,300,000 | 12,052,000 | 6,480,500 | 9,467,000 | 6,675,000 | 9,780,000 | 7,122,000 | 8,966,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interest | 5,876,500 | 7,879,000 | 4,490,000 | 11,136,000 | 11,136,000 | 9,909,000 | 7,789,000 | 5,028,000 | 7,875,000 | 6,839,000 | 6,275,000 | 4,382,000 | 6,438,000 | 4,303,000 | 5,810,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in net income of consolidated subsidiary | 1,209,500 | 1,691,000 | 718,000 | 2,428,000 | 2,428,000 | 1,294,000 | 2,129,000 | 1,279,000 | 2,082,000 | 1,209,500 | 1,630,000 | 1,190,000 | 2,018,000 | 1,089,000 | 1,406,000 | 1,193,000 | 1,193,000 | 1,176,488 | 752,532 | 752,532 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.153 | 0.2 | 0.12 | 0.43 | 0.43 | 0.42 | 0.28 | 0.18 | 0.28 | 0.27 | 0.23 | 0.16 | 0.22 | 0.16 | 0.22 | 0.21 | 0.21 | 0.25 | 0.15 | 0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.17 | 0.2 | 0.12 | 0.42 | 0.42 | 0.4 | 0.27 | 0.18 | 0.28 | 0.26 | 0.23 | 0.16 | 0.22 | 0.16 | 0.22 | 0.2 | 0.2 | 0.23 | 0.15 | 0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and dividend | -443,250 | -184,000 | -790,000 | -324,250 | -282,000 | -501,000 | -182,508 | -282,280 | -282,280 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on subsidiary’s issuance of stock | -159,750 | -113,000 | -4,250 | -5,000 | -73,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on subsidiary’s issuance of stock | -369,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on foreign currency | -111,750 | -66,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (gain) on subsidiary’s issuance of stock | 61,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on subsidiary's issuance of stock | 14,000 | 144,067 | 144,067 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before minority interest | 5,230,000 | 5,230,000 | 5,860,286 | 3,689,289 | 3,689,289 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 55,814 | 30,580 | 30,580 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency: | -489,073 | 199,575 | 199,575 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.153 | 0.2 | 0.12 | 0.43 | 0.43 | 0.42 | 0.28 | 0.18 | 0.28 | 0.27 | 0.23 | 0.16 | 0.22 | 0.16 | 0.22 | 0.21 | 0.21 | 0.25 | 0.15 | 0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.17 | 0.2 | 0.12 | 0.42 | 0.42 | 0.4 | 0.27 | 0.18 | 0.28 | 0.26 | 0.23 | 0.16 | 0.22 | 0.16 | 0.22 | 0.2 | 0.2 | 0.23 | 0.15 | 0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
number of common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 19,024,081 | 18,999,219 | 18,999,219 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 20,182,148 | 19,905,644 | 19,905,644 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-03-21 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-01-31 | 2004-11-15 | 2003-09-30 | 2003-08-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 79,864,000 | 158,091,000 | 110,396,000 | 151,454,000 | 96,617,000 | 125,433,000 | 78,419,000 | 38,973,000 | 20,976,000 | 88,462,000 | 79,764,000 | 74,311,000 | 149,055,000 | 104,713,000 | 41,277,000 | 52,235,000 | 110,122,000 | 159,613,000 | 174,848,000 | 149,713,000 | 143,313,000 | 169,681,000 | 133,350,000 | 127,463,000 | 142,557,000 | 192,417,000 | 138,457,000 | 146,790,000 | 156,382,000 | 193,136,000 | 133,553,000 | 145,318,000 | 168,929,000 | 208,343,000 | 108,367,000 | 116,772,000 | 109,829,000 | 161,828,000 | 95,952,000 | 115,850,000 | 151,462,000 | 176,967,000 | 124,529,000 | 76,931,000 | 87,242,000 | 90,138,000 | 50,185,000 | 60,151,000 | 45,594,000 | 125,650,000 | 137,153,000 | 142,117,000 | 146,205,000 | 307,335,000 | 25,851,000 | 23,130,000 | 27,410,000 | 35,856,000 | 23,185,000 | 38,774,000 | 40,979,000 | 37,548,000 | 48,670,000 | 58,670,000 | 95,262,000 | 100,467,000 | 57,710,000 | 34,045,000 | 33,853,000 | 42,404,000 | 31,981,000 | 43,694,000 | 54,581,000 | 54,581,000 | 90,034,000 | 53,834,000 | 60,669,000 | 66,171,000 | 58,247,000 | 40,683,000 | 44,197,000 | 48,946,000 | 42,132,000 | 30,496,000 | 34,747,000 | 41,922,984 | 44,209,015 |
short-term investments | 157,206,000 | 137,093,000 | 77,460,000 | 53,901,000 | 75,310,000 | 109,311,000 | 78,783,000 | 37,735,000 | 76,078,000 | 94,304,000 | 103,745,000 | 112,449,000 | 88,702,000 | 150,833,000 | 135,443,000 | 143,642,000 | 155,114,000 | 160,014,000 | 149,192,000 | 148,100,000 | 150,545,000 | 126,627,000 | 70,685,000 | 67,505,000 | 61,539,000 | 60,714,000 | 53,244,000 | 66,941,000 | 71,867,000 | 67,870,000 | 77,173,000 | 77,562,000 | 81,813,000 | 69,899,000 | 122,402,000 | 123,805,000 | 115,674,000 | 94,202,000 | 117,951,000 | 115,884,000 | 95,755,000 | 82,847,000 | 90,219,000 | 151,901,000 | 155,938,000 | 190,152,000 | 196,619,000 | 214,637,000 | 227,315,000 | 181,677,000 | 150,486,000 | 119,682,000 | 166,891,000 | 6,752,000 | 14,102,000 | 43,100,000 | 49,391,000 | 61,996,000 | 33,408,000 | 8,087,000 | 5,517,000 | 2,500,000 | 13,100,000 | 12,800,000 | 13,300,000 | 14,600,000 | 16,000,000 | 17,400,000 | 18,900,000 | ||||||||||||||||||
accounts receivable | 332,731,000 | 320,625,000 | 363,624,000 | 296,043,000 | 302,268,000 | 274,705,000 | 354,175,000 | 299,375,000 | 293,075,000 | 247,240,000 | 288,085,000 | 236,554,000 | 241,948,000 | 197,584,000 | 220,112,000 | 192,547,000 | 206,258,000 | 159,281,000 | 193,868,000 | 176,540,000 | 149,940,000 | 124,057,000 | 138,486,000 | 77,399,000 | 133,640,000 | 133,010,000 | 173,839,000 | 147,833,000 | 167,281,000 | 136,420,000 | 164,574,000 | 140,026,000 | 166,077,000 | 120,749,000 | 159,434,000 | 119,364,000 | 139,877,000 | 104,819,000 | 145,735,000 | 101,001,000 | 107,607,000 | 95,082,000 | 130,244,000 | 89,486,000 | 96,387,000 | 90,124,000 | 122,217,000 | 96,118,000 | 100,409,000 | 79,932,000 | 116,465,000 | 124,098,000 | 190,217,000 | 149,340,000 | 167,207,000 | 139,327,000 | 164,030,000 | 175,223,000 | 167,630,000 | 118,237,000 | 122,295,000 | 97,593,000 | 113,816,000 | 102,810,000 | 110,574,000 | 101,334,000 | 127,296,000 | 109,148,000 | 113,942,000 | 120,507,000 | 140,893,000 | 120,939,000 | 140,086,000 | 140,086,000 | 118,140,000 | 121,602,000 | 103,464,000 | 98,805,000 | 110,251,000 | 110,452,000 | 94,104,000 | 82,729,000 | 82,231,000 | ||||
inventories | 369,630,000 | 351,377,000 | 388,302,000 | 425,349,000 | 395,888,000 | 371,920,000 | 412,758,000 | 433,716,000 | 400,209,000 | 371,859,000 | 364,270,000 | 360,018,000 | 323,700,000 | 289,984,000 | 283,237,000 | 265,835,000 | 227,108,000 | 198,914,000 | 156,025,000 | 163,482,000 | 148,685,000 | 158,822,000 | 178,852,000 | 194,831,000 | 169,477,000 | 167,809,000 | 167,114,000 | 180,064,000 | 165,389,000 | 160,978,000 | 161,459,000 | 169,323,000 | 141,253,000 | 137,058,000 | 134,280,000 | 136,909,000 | 111,319,000 | 96,977,000 | 105,304,000 | 124,254,000 | 112,889,000 | 98,346,000 | 106,991,000 | 122,352,000 | 104,554,000 | 102,326,000 | 112,863,000 | 125,530,000 | 117,957,000 | 117,347,000 | 110,484,000 | 112,641,000 | 110,825,000 | 142,614,000 | 161,058,000 | 175,753,000 | 183,932,000 | 164,077,000 | 182,300,000 | 176,311,000 | 141,848,000 | 109,840,000 | 106,273,000 | 97,914,000 | 88,085,000 | 85,428,000 | 95,998,000 | 116,953,000 | 121,215,000 | 123,633,000 | 134,287,000 | 152,704,000 | 117,902,000 | 117,902,000 | 106,022,000 | 101,372,000 | 101,145,000 | 80,726,000 | 69,537,000 | 70,995,000 | 70,983,000 | 58,734,000 | 48,631,000 | 59,592,000 | 68,500,000 | 39,945,446 | 46,700,395 |
receivables, other | 5,853,000 | 9,014,000 | 10,369,000 | 8,133,000 | 6,414,000 | 6,122,000 | 4,984,000 | 5,050,000 | 5,581,000 | 7,012,000 | 13,645,000 | 14,730,000 | 27,779,000 | 28,803,000 | 8,050,000 | 7,441,000 | 12,527,000 | 10,308,000 | 3,951,000 | 19,394,000 | 1,650,000 | 1,815,000 | 1,319,000 | 919,000 | 2,936,000 | 2,054,000 | 1,669,000 | 2,162,000 | 1,461,000 | 2,112,000 | 2,146,000 | 2,424,000 | 2,672,000 | 2,405,000 | 1,341,000 | 1,810,000 | 8,233,000 | 7,433,000 | 2,017,000 | 2,075,000 | 2,185,000 | 2,422,000 | 3,445,000 | 1,959,000 | 1,473,000 | 1,542,000 | 1,663,000 | 1,718,000 | 2,022,000 | 2,418,000 | 2,115,000 | 1,818,000 | 2,001,000 | 2,534,000 | 1,726,000 | 1,287,000 | 2,009,000 | 3,258,000 | 2,300,000 | 2,727,000 | 1,554,000 | 3,688,000 | 1,411,000 | 1,125,000 | 2,125,000 | 3,229,000 | 4,791,000 | 4,353,000 | 2,086,000 | 2,904,000 | 3,470,000 | 4,478,000 | 4,697,000 | 4,697,000 | 5,928,000 | 5,379,000 | 4,628,000 | 3,198,000 | 2,481,000 | 2,559,000 | 4,223,000 | 2,850,000 | 2,119,000 | 2,123,000 | 1,925,000 | 2,152,147 | 2,018,314 |
other current assets | 44,669,000 | 40,587,000 | 50,083,000 | 34,514,000 | 27,035,000 | 26,788,000 | 23,620,000 | 34,258,000 | 29,458,000 | 26,847,000 | 24,993,000 | 20,346,000 | 15,650,000 | 19,310,000 | 18,304,000 | 23,161,000 | 21,375,000 | 24,626,000 | 22,395,000 | 18,579,000 | 16,912,000 | 18,032,000 | 18,254,000 | 21,630,000 | 17,123,000 | 8,544,000 | 9,960,000 | 7,963,000 | 8,076,000 | 5,678,000 | 7,797,000 | 8,347,000 | 7,356,000 | 8,885,000 | 10,246,000 | 7,289,000 | 6,240,000 | 5,925,000 | 6,765,000 | 6,475,000 | 5,811,000 | 5,301,000 | 5,780,000 | 4,665,000 | 4,504,000 | 6,194,000 | 6,180,000 | 6,057,000 | 4,775,000 | 4,495,000 | 5,018,000 | 4,744,000 | 5,897,000 | 6,376,000 | 5,847,000 | 5,807,000 | 4,258,000 | 2,036,000 | 5,388,000 | 6,775,000 | 4,635,000 | 8,003,000 | 3,411,000 | 8,119,000 | 8,090,000 | 9,392,000 | 12,400,000 | 6,906,000 | 10,034,000 | 4,677,000 | 6,295,000 | 6,528,000 | 6,528,000 | 5,253,000 | 5,337,000 | 5,337,000 | 5,335,000 | 6,137,000 | 5,545,000 | 5,561,000 | 5,352,000 | 4,213,000 | 1,699,000 | 2,413,000 | 1,648,652 | 2,033,103 | |
income taxes receivable | 7,814,000 | 11,211,000 | 2,024,000 | 63,000 | 306,000 | 533,000 | 18,919,000 | 2,490,000 | 691,000 | 498,000 | 386,000 | 71,000 | 157,000 | 211,000 | 223,000 | 177,000 | 210,000 | 1,448,000 | 265,000 | 404,000 | 2,806,000 | 624,000 | 1,231,000 | 137,000 | 169,000 | 481,000 | 758,000 | 111,000 | 810,000 | 1,107,000 | 677,000 | 2,114,000 | 3,468,000 | 360,000 | 626,000 | 116,000 | 100,000 | 333,000 | 929,000 | 7,347,000 | 6,435,000 | 204,000 | 1,968,000 | 56,000 | 1,404,000 | ||||||||||||||||||||||||||||||||||||||||||
total current assets | 997,767,000 | 1,027,365,000 | 990,738,000 | 986,987,000 | 911,074,000 | 914,832,000 | 956,440,000 | 857,388,000 | 832,667,000 | 839,026,000 | 876,854,000 | 823,441,000 | 851,601,000 | 787,724,000 | 707,640,000 | 680,227,000 | 734,467,000 | 709,715,000 | 703,958,000 | 679,889,000 | 613,116,000 | 600,720,000 | 541,348,000 | 487,602,000 | 531,916,000 | 573,296,000 | 543,348,000 | 554,508,000 | 570,454,000 | 569,402,000 | 545,690,000 | 543,127,000 | 571,205,000 | 549,278,000 | 535,257,000 | 509,671,000 | 492,581,000 | 480,215,000 | 483,551,000 | 474,966,000 | 484,624,000 | 468,757,000 | 469,992,000 | 456,455,000 | 457,545,000 | 486,563,000 | 497,553,000 | 510,478,000 | 513,512,000 | 525,491,000 | 529,836,000 | 513,131,000 | 627,774,000 | 622,820,000 | 372,536,000 | 355,473,000 | 390,582,000 | 391,346,000 | 391,624,000 | 362,763,000 | 364,261,000 | 309,925,000 | 345,865,000 | 301,364,000 | 316,840,000 | 302,636,000 | 300,113,000 | 281,478,000 | 282,922,000 | 304,501,000 | 321,109,000 | 337,750,000 | 328,069,000 | 328,069,000 | 329,845,000 | 294,153,000 | 283,114,000 | 272,003,000 | 262,317,000 | 247,660,000 | 237,591,000 | 217,956,000 | 199,841,000 | 193,933,000 | 188,453,000 | 155,173,000 | 146,584,057 |
property, equipment and leasehold improvements | 179,389,000 | 184,891,000 | 186,206,000 | 185,356,000 | 158,850,000 | 153,773,000 | 166,435,000 | 161,064,000 | 164,165,000 | 169,222,000 | 163,002,000 | 168,264,000 | 169,036,000 | 166,722,000 | 153,246,000 | 162,447,000 | 157,729,000 | 149,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets | 22,229,000 | 23,347,000 | 24,558,000 | 23,328,000 | 23,463,000 | 24,603,000 | 25,471,000 | 25,858,000 | 26,980,000 | 28,613,000 | 29,359,000 | 28,005,000 | 26,901,000 | 27,964,000 | 27,834,000 | 29,792,000 | 31,510,000 | 33,728,000 | 31,428,000 | 33,701,000 | 22,807,000 | 24,734,000 | 25,525,000 | 26,284,000 | 27,174,000 | 28,359,000 | 29,509,000 | 32,430,000 | 30,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks, licenses and other intangible assets | 317,032,000 | 325,185,000 | 328,220,000 | 333,353,000 | 312,258,000 | 282,484,000 | 290,864,000 | 282,379,000 | 288,117,000 | 296,356,000 | 286,697,000 | 292,319,000 | 294,300,000 | 290,853,000 | 189,273,000 | 196,211,000 | 208,960,000 | 214,047,000 | 203,961,000 | 203,652,000 | 202,247,000 | 214,108,000 | 206,446,000 | 199,680,000 | 196,813,000 | 201,983,000 | 197,323,000 | 201,425,000 | 199,775,000 | 204,325,000 | 207,828,000 | 210,677,000 | 205,489,000 | 200,495,000 | 200,841,000 | 195,596,000 | 184,991,000 | 183,868,000 | 202,308,000 | 202,515,000 | 208,643,000 | 201,335,000 | 207,656,000 | 208,637,000 | 88,012,000 | 98,531,000 | 103,148,000 | 112,562,000 | 114,788,000 | 116,243,000 | 112,477,000 | 110,344,000 | 108,583,000 | 113,041,000 | 103,162,000 | 101,969,000 | 109,585,000 | 105,750,000 | 110,760,000 | 119,163,000 | 116,693,000 | 111,402,000 | 94,272,000 | 86,289,000 | 94,465,000 | 101,799,000 | 105,375,000 | 103,264,000 | 99,144,000 | 104,922,000 | 109,275,000 | 121,464,000 | 122,118,000 | 122,118,000 | 101,577,000 | 93,588,000 | 58,639,000 | 57,678,000 | 58,342,000 | 55,498,000 | 30,765,000 | 31,066,000 | 30,136,000 | 32,502,000 | |||
deferred tax assets | 5,311,000 | 15,262,000 | 12,618,000 | 16,046,000 | 17,034,000 | 19,742,000 | 16,849,000 | 15,726,000 | 14,545,000 | 16,063,000 | 14,333,000 | 12,543,000 | 11,159,000 | 10,344,000 | 9,836,000 | 7,664,000 | 7,936,000 | 6,916,000 | 6,187,000 | 7,669,000 | 8,041,000 | 9,748,000 | 8,672,000 | 8,285,000 | 8,004,000 | 12,838,000 | 10,022,000 | 9,462,000 | 9,299,000 | 10,941,000 | 10,851,000 | 10,113,000 | 9,658,000 | 11,071,000 | 8,649,000 | 8,768,000 | 8,090,000 | 9,804,000 | 8,079,000 | 8,135,000 | 7,182,000 | 9,212,000 | 7,180,000 | 6,953,000 | 6,848,000 | 7,375,000 | 5,274,000 | 6,811,000 | 7,257,000 | 8,395,000 | 7,167,000 | 6,687,000 | 13,132,000 | 9,641,000 | 8,162,000 | 7,338,000 | 7,270,000 | 7,421,000 | 7,224,000 | 7,710,000 | 7,230,000 | 5,651,000 | 4,026,000 | 4,588,000 | 4,088,000 | 4,880,000 | 4,062,000 | 3,574,000 | 3,388,000 | 4,182,000 | 3,937,000 | 4,109,000 | 4,109,000 | 4,300,000 | 6,623,000 | 5,273,000 | 4,524,000 | 2,494,000 | 3,677,000 | 3,819,000 | 3,235,000 | 3,011,000 | 2,671,000 | ||||
other assets | 21,055,000 | 20,226,000 | 19,666,000 | 20,106,000 | 18,834,000 | 18,535,000 | 21,648,000 | 20,454,000 | 21,521,000 | 21,567,000 | 22,422,000 | 25,302,000 | 25,825,000 | 24,120,000 | 22,857,000 | 23,939,000 | 21,878,000 | 30,586,000 | 37,465,000 | 49,438,000 | 23,011,000 | 22,962,000 | 21,487,000 | 20,739,000 | 6,050,000 | 6,083,000 | 6,175,000 | 6,031,000 | 5,118,000 | 6,302,000 | 8,840,000 | 7,720,000 | 8,139,000 | 8,011,000 | 8,183,000 | 8,184,000 | 7,994,000 | 8,250,000 | 8,621,000 | 8,592,000 | 8,575,000 | 8,234,000 | 8,543,000 | 9,319,000 | 9,953,000 | 10,225,000 | 10,106,000 | 12,341,000 | 12,716,000 | 11,880,000 | 11,475,000 | 11,062,000 | 10,713,000 | 10,816,000 | 2,176,000 | 2,024,000 | 2,161,000 | 1,650,000 | 1,505,000 | 2,076,000 | 1,821,000 | 1,917,000 | 1,457,000 | 1,684,000 | 707,000 | 1,535,000 | 1,003,000 | 972,000 | 896,000 | 2,574,000 | 687,000 | 1,146,000 | 689,000 | 689,000 | 653,000 | 637,000 | 613,000 | 609,000 | 602,000 | 600,000 | 600,000 | 632,000 | 622,000 | 557,000 | 518,000 | 195,790 | 205,949 |
total assets | 1,542,783,000 | 1,585,248,000 | 1,564,650,000 | 1,561,748,000 | 1,440,525,000 | 1,411,261,000 | 1,480,600,000 | 1,363,992,000 | 1,349,176,000 | 1,369,329,000 | 1,394,397,000 | 1,351,664,000 | 1,380,206,000 | 1,308,542,000 | 1,111,194,000 | 1,102,452,000 | 1,162,208,000 | 1,145,364,000 | 1,126,551,000 | 1,108,319,000 | 887,715,000 | 890,145,000 | 816,181,000 | 753,719,000 | 781,432,000 | 828,832,000 | 800,428,000 | 815,192,000 | 824,482,000 | 799,167,000 | 783,153,000 | 782,492,000 | 805,106,000 | 777,772,000 | 765,673,000 | 732,470,000 | 682,409,000 | 705,599,000 | 696,761,000 | 712,077,000 | 687,659,000 | 694,903,000 | 683,029,000 | 563,763,000 | 604,506,000 | 620,431,000 | 645,134,000 | 651,278,000 | 664,058,000 | 664,855,000 | 644,820,000 | 759,598,000 | 759,920,000 | 496,546,000 | 478,261,000 | 522,177,000 | 516,034,000 | 522,065,000 | 502,827,000 | 500,608,000 | 438,105,000 | 454,868,000 | 401,510,000 | 424,854,000 | 419,088,000 | 421,435,000 | 400,195,000 | 396,237,000 | 425,137,000 | 446,052,000 | 333,045,000 | 240,910,000 | |||||||||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable - banks | 4,599,000 | 9,400,000 | 9,393,000 | 44,536,000 | 7,571,000 | 8,311,000 | 8,957,000 | 18,494,000 | 8,324,000 | 4,420,000 | 4,501,000 | 4,958,000 | 18,000,000 | 11,826,000 | 10,987,000 | 8,184,000 | 6,033,000 | 10,250,000 | 9,331,000 | 5,505,000 | 989,000 | 4,758,000 | 7,845,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 50,158,000 | 54,774,000 | 56,901,000 | 56,745,000 | 43,425,000 | 41,607,000 | 44,538,000 | 28,743,000 | 29,027,000 | 29,587,000 | 41,768,000 | 29,080,000 | 29,092,000 | 28,547,000 | 12,593,000 | 13,342,000 | 14,377,000 | 15,911,000 | 15,025,000 | 32,246,000 | 1,071,000 | 14,570,000 | 5,755,000 | 5,551,000 | 6,555,000 | 12,326,000 | 17,449,000 | 24,906,000 | 23,626,000 | 23,155,000 | 23,418,000 | 23,610,000 | 24,991,000 | 24,372,000 | 24,016,000 | 23,262,000 | 21,833,000 | 21,498,000 | 22,886,000 | 22,734,000 | 23,246,000 | 22,163,000 | 21,975,000 | 21,910,000 | 1,528,000 | 3,148,000 | 4,480,000 | 7,578,000 | 9,166,000 | 10,428,000 | 11,090,000 | 11,273,000 | 10,088,000 | 11,028,000 | 11,732,000 | 11,870,000 | 11,403,000 | 11,752,000 | 13,352,000 | 14,815,000 | 17,533,000 | 17,529,000 | 17,529,000 | 16,215,000 | 14,389,000 | 9,225,000 | 8,718,000 | 4,214,000 | 4,051,000 | 4,068,000 | 3,873,000 | 3,775,000 | 4,137,000 | 3,945,000 | |||||||||||||
current portion of lease liabilities | 6,212,000 | 6,326,000 | 6,193,000 | 6,250,000 | 6,148,000 | 6,087,000 | 6,189,000 | 5,949,000 | 5,928,000 | 5,951,000 | 5,687,000 | 5,236,000 | 5,310,000 | 5,296,000 | 4,852,000 | 4,850,000 | 4,640,000 | 6,014,000 | 6,128,000 | 6,564,000 | 4,983,000 | 5,133,000 | 4,951,000 | 4,894,000 | 4,960,000 | 5,356,000 | 5,877,000 | 6,274,000 | 5,216,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable – trade | 85,342,000 | 66,985,000 | 93,146,000 | 98,885,000 | 96,578,000 | 108,509,000 | 106,219,000 | 87,161,000 | 91,040,000 | 93,053,000 | 81,415,000 | 83,409,000 | 72,568,000 | 46,874,000 | 59,970,000 | 44,680,000 | 27,321,000 | 33,904,000 | 46,355,000 | 44,477,000 | 49,047,000 | 62,934,000 | 47,452,000 | 66,047,000 | 58,740,000 | 54,449,000 | 67,456,000 | 60,182,000 | 58,911,000 | 50,636,000 | 53,373,000 | 57,547,000 | 73,113,000 | 57,987,000 | 66,190,000 | 94,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 150,836,000 | 189,622,000 | 152,624,000 | 126,753,000 | 128,673,000 | 172,758,000 | 166,156,000 | 145,129,000 | 135,660,000 | 178,880,000 | 200,065,000 | 194,036,000 | 190,305,000 | 213,621,000 | 132,834,000 | 122,061,000 | 144,724,000 | 136,677,000 | 117,775,000 | 100,911,000 | 88,600,000 | 95,629,000 | 71,770,000 | 51,789,000 | 69,343,000 | 96,421,000 | 81,179,000 | 83,741,000 | 75,328,000 | 92,468,000 | 73,263,000 | 69,185,000 | 72,876,000 | 81,843,000 | 63,113,000 | 52,397,000 | 53,057,000 | 62,609,000 | 46,690,000 | 42,605,000 | 33,868,000 | 46,890,000 | 42,530,000 | 33,120,000 | 38,678,000 | 49,194,000 | 42,269,000 | 37,046,000 | 39,172,000 | 58,333,000 | 51,455,000 | 43,261,000 | 49,149,000 | 68,768,000 | 49,860,000 | 43,200,000 | 43,265,000 | 52,042,000 | 54,932,000 | 45,931,000 | 45,883,000 | 47,413,000 | 56,932,000 | 54,715,000 | 37,982,000 | 37,440,000 | 40,063,000 | 27,294,000 | 29,074,000 | 35,368,000 | 44,533,000 | 37,705,000 | 36,015,000 | 36,015,000 | 35,507,000 | 37,407,000 | 31,274,000 | 26,964,000 | 52,637,000 | 60,263,000 | 26,588,000 | 23,533,000 | 21,555,000 | 19,590,000 | 29,401,000 | 18,662,344 | 13,991,137 |
income taxes payable | 8,781,000 | 6,671,000 | 10,677,000 | 5,571,000 | 21,749,000 | 12,615,000 | 17,164,000 | 25,612,000 | 17,300,000 | 8,498,000 | 23,913,000 | 17,324,000 | 26,409,000 | 8,715,000 | 16,820,000 | 11,837,000 | 13,920,000 | 4,328,000 | 26,547,000 | 18,502,000 | 12,774,000 | 5,297,000 | 9,450,000 | 5,836,000 | 7,894,000 | 5,865,000 | 10,272,000 | 5,987,000 | 8,028,000 | 4,396,000 | 11,660,000 | 6,055,000 | 6,762,000 | 1,722,000 | 10,970,000 | 3,489,000 | 8,015,000 | 3,331,000 | 12,683,000 | 6,441,000 | 12,425,000 | 7,359,000 | 9,186,000 | 2,011,000 | 5,466,000 | 3,773,000 | 7,889,000 | 2,580,000 | 789,000 | 1,270,000 | 7,598,000 | 7,161,000 | 90,549,000 | 84,030,000 | 8,670,000 | 6,355,000 | 4,255,000 | 2,099,000 | 3,658,000 | 1,685,000 | 12,358,000 | 7,905,000 | 6,236,000 | 2,558,000 | 3,728,000 | 1,646,000 | 1,723,000 | 783,000 | 557,000 | 442,000 | 259,000 | 216,000 | 6,396,000 | 6,396,000 | 3,023,000 | 3,973,000 | 2,420,000 | 4,454,000 | 1,325,000 | 1,184,000 | 471,000 | 2,175,000 | 1,269,000 | 2,881,000 | 2,483,000 | 2,736,385 | 1,396,627 |
total current liabilities | 305,928,000 | 344,003,000 | 302,773,000 | 333,001,000 | 306,451,000 | 332,427,000 | 339,582,000 | 332,436,000 | 302,458,000 | 324,745,000 | 363,095,000 | 341,674,000 | 362,169,000 | 344,567,000 | 248,514,000 | 235,499,000 | 250,229,000 | 244,910,000 | 212,349,000 | 218,193,000 | 152,108,000 | 156,205,000 | 119,247,000 | 101,974,000 | 145,513,000 | 184,465,000 | 167,906,000 | 178,604,000 | 183,781,000 | 186,977,000 | 162,373,000 | 171,474,000 | 169,938,000 | 167,107,000 | 157,849,000 | 151,903,000 | 148,386,000 | 142,238,000 | 132,460,000 | 137,111,000 | 133,106,000 | 131,083,000 | 117,044,000 | 114,373,000 | 101,970,000 | 103,628,000 | 105,130,000 | 101,933,000 | 104,456,000 | 126,147,000 | 111,857,000 | 113,422,000 | 230,609,000 | 256,140,000 | 132,005,000 | 132,907,000 | 163,647,000 | 185,616,000 | 183,100,000 | 153,416,000 | 155,841,000 | 126,331,000 | 140,955,000 | 123,371,000 | 121,859,000 | 104,973,000 | 104,952,000 | 99,817,000 | 114,501,000 | 130,375,000 | 153,869,000 | 162,501,000 | 150,652,000 | 150,652,000 | 151,285,000 | 122,438,000 | 117,915,000 | 105,100,000 | 123,770,000 | 120,716,000 | 89,657,000 | 79,362,000 | 68,757,000 | 64,840,000 | 73,735,000 | 52,324,083 | 51,167,721 |
long–term debt, less current portion | 107,190,000 | 121,254,000 | 139,976,000 | 153,112,000 | 107,369,000 | 115,734,000 | 134,585,000 | 108,482,000 | 115,926,000 | 127,897,000 | 128,983,000 | 138,565,000 | 145,128,000 | 151,494,000 | 107,942,000 | 117,354,000 | 125,164,000 | 132,902,000 | 126,636,000 | 133,244,000 | 9,173,000 | 10,136,000 | 19,384,000 | 18,858,000 | 9,781,000 | 10,734,000 | 10,606,000 | 10,477,000 | 15,971,000 | 22,906,000 | 28,626,000 | 34,501,000 | 31,011,000 | 36,207,000 | 53,064,000 | 74,551,000 | 76,443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities, less current portion | 14,609,000 | 15,967,000 | 17,406,000 | 18,883,000 | 19,186,000 | 20,455,000 | 21,304,000 | 21,868,000 | 22,905,000 | 24,517,000 | 25,452,000 | 24,491,000 | 23,302,000 | 24,335,000 | 24,590,000 | 26,594,000 | 28,574,000 | 29,220,000 | 27,771,000 | 29,351,000 | 19,771,000 | 21,354,000 | 22,289,000 | 23,057,000 | 23,849,000 | 24,635,000 | 25,221,000 | 27,604,000 | 25,728,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | 2,504,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interparfums, inc. shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par; authorized 1,000,000 shares; none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 31,000 | 31,000 | 20,000 | 20,000 | 21,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 19,000 | 19,028 | 19,003 | |||
additional paid-in capital | 127,503,000 | 127,541,000 | 109,006,000 | 108,802,000 | 107,985,000 | 106,702,000 | 101,123,000 | 100,505,000 | 100,309,000 | 98,565,000 | 95,752,000 | 95,984,000 | 95,429,000 | 90,186,000 | 85,660,000 | 84,316,000 | 88,181,000 | 87,132,000 | 83,070,000 | 77,529,000 | 77,566,000 | 75,708,000 | 73,268,000 | 72,535,000 | 73,618,000 | 70,664,000 | 68,636,000 | 68,342,000 | 72,103,000 | 69,970,000 | 68,665,000 | 67,934,000 | 67,288,000 | 66,004,000 | 64,645,000 | 64,196,000 | 63,879,000 | 63,103,000 | 62,071,000 | 62,818,000 | 62,361,000 | 62,030,000 | 61,235,000 | 61,015,000 | 60,470,000 | 60,200,000 | 59,123,000 | 58,907,000 | 58,634,000 | 57,877,000 | 56,365,000 | 56,122,000 | 55,058,000 | 54,679,000 | 52,408,000 | 52,184,000 | 51,264,000 | 50,883,000 | 50,566,000 | 50,416,000 | 49,721,000 | 48,887,000 | 48,674,000 | 48,859,000 | 46,672,000 | 45,126,000 | 42,478,000 | 42,187,000 | 42,070,000 | 41,950,000 | 41,052,000 | 40,649,000 | 40,268,000 | 40,268,000 | 40,033,000 | 38,285,000 | 38,228,000 | 38,171,000 | 38,096,000 | 37,363,000 | 37,214,000 | 36,933,000 | 36,640,000 | 35,184,000 | 34,412,000 | 33,666,598 | 33,518,105 |
retained earnings | 846,631,000 | 828,906,000 | 826,964,000 | 787,031,000 | 780,338,000 | 763,240,000 | 762,826,000 | 724,268,000 | 711,043,000 | 693,848,000 | 703,091,000 | 669,688,000 | 654,440,000 | 620,095,000 | 618,884,000 | 593,367,000 | 580,094,000 | 560,663,000 | 569,354,000 | 538,690,000 | 523,600,000 | 503,567,000 | 488,193,000 | 471,462,000 | 473,947,000 | 474,637,000 | 476,477,000 | 463,862,000 | 459,329,000 | 448,731,000 | 449,085,000 | 436,605,000 | 432,065,000 | 422,570,000 | 424,545,000 | 412,580,000 | 410,957,000 | 402,714,000 | 403,858,000 | 392,284,000 | 391,112,000 | 388,434,000 | 390,610,000 | 380,421,000 | 380,100,000 | 374,121,000 | 374,516,000 | 367,093,000 | 364,670,000 | 359,459,000 | 382,087,000 | 377,887,000 | 377,724,000 | 349,672,000 | 252,471,000 | 244,860,000 | 241,259,000 | 228,164,000 | 226,450,000 | 218,414,000 | 215,818,000 | 205,453,000 | 201,121,000 | 194,652,000 | 191,241,000 | 186,611,000 | 182,111,000 | 175,808,000 | 172,518,000 | 168,025,000 | 163,867,000 | 158,608,000 | 155,776,000 | 155,776,000 | 147,995,000 | 140,437,000 | 135,635,000 | 132,755,000 | 127,834,000 | 123,032,000 | 119,036,000 | 116,410,000 | 112,802,000 | 104,369,000 | 97,868,000 | 84,045,997 | 79,742,761 |
accumulated other comprehensive loss | -21,853,000 | -9,029,000 | -4,780,000 | -1,599,000 | -46,854,000 | -72,239,000 | -32,641,000 | -54,864,000 | -50,417,000 | -40,188,000 | -59,802,000 | -48,739,000 | -48,440,000 | -56,056,000 | -92,405,000 | -70,426,000 | -46,273,000 | -38,432,000 | -29,322,000 | -17,457,000 | -23,611,000 | -5,997,000 | -24,558,000 | -40,566,000 | -48,097,000 | -39,853,000 | -50,408,000 | -35,771,000 | -40,097,000 | -33,650,000 | -30,423,000 | -28,146,000 | -8,426,000 | -17,832,000 | -23,061,000 | -33,406,000 | -53,413,000 | -57,982,000 | -42,421,000 | -34,448,000 | -48,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | -70,670,000 | -66,734,000 | -60,335,000 | -54,907,000 | -52,864,000 | -52,864,000 | -52,864,000 | -52,864,000 | -52,864,000 | -52,864,000 | -48,764,000 | -48,764,000 | -43,055,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -37,475,000 | -36,817,000 | -36,817,000 | -36,817,000 | -36,817,000 | -36,464,000 | -36,464,000 | -36,464,000 | -36,464,000 | -36,266,000 | -36,266,000 | -36,266,000 | -36,016,000 | -35,404,000 | -35,404,000 | -35,404,000 | -35,404,000 | -34,151,000 | -34,151,000 | -34,151,000 | -34,151,000 | -34,151,000 | -34,151,000 | -34,151,000 | -34,151,000 | -34,151,000 | -34,151,000 | -33,043,000 | -33,043,000 | -31,950,000 | -31,950,000 | -31,668,000 | -31,319,000 | -28,550,000 | -28,550,000 | -28,550,000 | -28,550,000 | -26,344,000 | -25,848,000 | -25,848,000 | -25,848,000 | -25,309,000 | -25,309,000 | -25,309,000 | -25,309,000 | -26,246,000 | -26,269,211 | -26,269,211 | ||
total interparfums, inc. shareholders’ equity | 881,643,000 | 880,716,000 | 870,887,000 | 839,359,000 | 788,637,000 | 744,871,000 | 778,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 230,909,000 | 223,308,000 | 233,608,000 | 217,393,000 | 218,882,000 | 197,774,000 | 206,653,000 | 184,129,000 | 199,784,000 | 192,777,000 | 186,558,000 | 178,733,000 | 191,201,000 | 171,364,000 | 155,452,000 | 153,191,000 | 173,682,000 | 166,412,000 | 174,136,000 | 166,212,000 | 166,551,000 | 166,615,000 | 155,801,000 | 143,842,000 | 140,265,000 | 140,994,000 | 136,159,000 | 135,783,000 | 141,875,000 | 138,139,000 | 138,719,000 | 133,862,000 | 146,793,000 | 137,339,000 | 133,844,000 | 124,474,000 | 119,746,000 | 113,267,000 | 119,133,000 | 112,855,000 | 118,319,000 | 110,800,000 | 113,461,000 | 108,991,000 | 106,821,000 | 116,659,000 | 120,042,000 | 128,112,000 | 132,242,000 | 128,145,000 | 127,067,000 | 120,961,000 | 125,784,000 | 118,505,000 | 80,323,000 | 74,995,000 | 79,020,000 | 71,676,000 | 73,012,000 | 74,707,000 | 74,804,000 | 64,970,000 | 64,422,000 | 62,116,000 | 64,051,000 | 58,689,000 | 56,968,000 | 52,618,000 | 52,262,000 | ||||||||||||||||||
total equity | 1,112,552,000 | 1,104,024,000 | 1,104,495,000 | 1,056,752,000 | 1,007,519,000 | 942,645,000 | 985,129,000 | 901,206,000 | 907,887,000 | 892,170,000 | 876,867,000 | 846,934,000 | 849,607,000 | 788,146,000 | 730,148,000 | 723,005,000 | 758,241,000 | 738,332,000 | 759,795,000 | 727,531,000 | 706,663,000 | 702,450,000 | 655,261,000 | 609,830,000 | 602,289,000 | 608,998,000 | 593,420,000 | 594,772,000 | 595,766,000 | 585,746,000 | 588,602,000 | 572,811,000 | 600,276,000 | 570,637,000 | 562,529,000 | 530,400,000 | 503,725,000 | 483,658,000 | 507,548,000 | 488,750,000 | 500,558,000 | 476,387,000 | 488,958,000 | 474,535,000 | 459,899,000 | 498,724,000 | 512,982,000 | 540,617,000 | 544,252,000 | 535,356,000 | 549,493,000 | 527,974,000 | 525,311,000 | 499,981,000 | 358,936,000 | 339,701,000 | 352,361,000 | 324,350,000 | 332,650,000 | 340,508,000 | 334,095,000 | 299,946,000 | 298,402,000 | 261,740,000 | 281,900,000 | 287,413,000 | 285,239,000 | 266,628,000 | 248,417,000 | ||||||||||||||||||
total liabilities and equity | 1,542,783,000 | 1,585,248,000 | 1,564,650,000 | 1,561,748,000 | 1,440,525,000 | 1,411,261,000 | 1,480,600,000 | 1,363,992,000 | 1,349,176,000 | 1,369,329,000 | 1,394,397,000 | 1,351,664,000 | 1,380,206,000 | 1,308,542,000 | 1,111,194,000 | 1,102,452,000 | 1,162,208,000 | 1,145,364,000 | 1,126,551,000 | 1,108,319,000 | 887,715,000 | 890,145,000 | 816,181,000 | 753,719,000 | 781,432,000 | 828,832,000 | 800,428,000 | 815,192,000 | 824,482,000 | 799,167,000 | 783,153,000 | 782,492,000 | 805,106,000 | 777,772,000 | 765,673,000 | 732,470,000 | 704,105,000 | 682,409,000 | 705,599,000 | 696,761,000 | 712,077,000 | 687,659,000 | 694,903,000 | 683,029,000 | 563,763,000 | 604,506,000 | 620,431,000 | 645,134,000 | 651,278,000 | 664,058,000 | 664,855,000 | 644,820,000 | 759,598,000 | 759,920,000 | 496,546,000 | 478,261,000 | 522,177,000 | 516,034,000 | 522,065,000 | 502,827,000 | 500,608,000 | 438,105,000 | 454,868,000 | 401,510,000 | 424,854,000 | 419,088,000 | 421,435,000 | 400,195,000 | 396,237,000 | ||||||||||||||||||
other current assets - as revised, see note 1 | 39,954,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets - as revised, see note 1 | 4,234,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable - trade | 77,210,000 | 91,049,000 | 97,409,000 | 88,388,000 | 81,980,000 | 35,576,000 | 54,098,000 | 58,328,000 | 52,609,000 | 49,507,000 | 60,672,000 | 53,302,000 | 46,646,000 | 56,736,000 | 60,540,000 | 96,936,000 | 112,726,000 | 94,112,000 | 86,505,000 | 78,365,000 | 52,694,000 | 50,526,000 | 60,004,000 | 48,138,000 | 40,275,000 | 48,856,000 | 60,128,000 | 66,236,000 | 77,711,000 | 77,711,000 | 88,297,000 | 53,535,000 | 62,987,000 | 55,759,000 | 58,748,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value. authorized 1,000,000 shares: none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inter parfums, inc. shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total inter parfums, inc. shareholders’ equity | 717,077,000 | 708,103,000 | 699,393,000 | 690,309,000 | 668,201,000 | 658,406,000 | 616,782,000 | 574,696,000 | 569,814,000 | 584,559,000 | 571,920,000 | 585,659,000 | 561,319,000 | 540,112,000 | 535,835,000 | 499,460,000 | 465,988,000 | 462,024,000 | 468,004,000 | 458,989,000 | 453,891,000 | 447,607,000 | 449,883,000 | 438,949,000 | 453,483,000 | 433,298,000 | 428,685,000 | 405,926,000 | 383,979,000 | 370,391,000 | 388,415,000 | 375,895,000 | 382,239,000 | 365,587,000 | 375,497,000 | 365,544,000 | 353,078,000 | 382,065,000 | 392,940,000 | 412,505,000 | 412,010,000 | 407,211,000 | 422,426,000 | 407,013,000 | 399,527,000 | 381,476,000 | 278,613,000 | 264,706,000 | 273,341,000 | 252,674,000 | 259,638,000 | 265,801,000 | 259,291,000 | 234,976,000 | 233,980,000 | 199,624,000 | 217,849,000 | 228,724,000 | 228,271,000 | 214,010,000 | 196,155,000 | ||||||||||||||||||||||||||
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value. authorized 1,000,000 shares; none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings, equipment and leasehold improvements | 142,823,000 | 135,452,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment and leasehold improvements | 18,865,000 | 19,580,000 | 11,627,000 | 10,742,000 | 11,194,000 | 11,107,000 | 11,235,000 | 10,776,000 | 9,443,000 | 9,839,000 | 9,854,000 | 10,117,000 | 10,160,000 | 10,330,000 | 10,321,000 | 10,370,000 | 9,771,000 | 10,076,000 | 11,119,000 | 10,688,000 | 10,235,000 | 9,333,000 | 8,712,000 | 8,618,000 | 8,253,000 | 9,187,000 | 9,624,000 | 9,753,000 | 10,262,000 | 10,444,000 | 10,094,000 | 9,336,000 | 11,597,000 | 12,289,000 | 15,911,000 | 16,102,000 | 17,002,000 | 14,525,000 | 14,485,000 | 14,903,000 | 13,958,000 | 11,207,000 | 9,545,000 | 8,804,000 | 9,158,000 | 9,191,000 | 9,197,000 | 8,928,000 | 8,037,000 | 7,670,000 | 7,042,000 | 7,938,000 | 7,845,000 | 7,845,000 | 7,262,000 | 7,198,000 | 7,069,000 | 6,896,000 | 6,806,000 | 7,430,000 | 6,842,000 | 6,287,000 | 5,835,000 | 6,175,000 | 5,896,000 | 4,811,048 | 4,749,454 | ||||||||||||||||||||
dividends payable | 10,406,000 | 10,399,000 | 8,652,000 | 8,649,000 | 8,649,000 | 8,630,000 | 6,580,000 | 6,577,000 | 6,569,000 | 6,561,000 | 5,301,000 | 5,299,000 | 5,299,000 | 5,293,000 | 4,665,000 | 4,659,000 | 4,656,000 | 4,035,000 | 4,031,000 | 4,030,000 | 4,028,000 | 3,717,000 | 3,713,000 | 3,713,000 | 3,712,000 | 3,704,000 | 3,695,000 | 3,695,000 | 3,683,000 | 2,453,000 | 2,446,000 | 2,445,000 | 2,444,000 | 2,443,000 | 2,443,000 | 2,443,000 | 2,439,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,964,000 | 996,000 | 992,000 | 992,000 | 996,000 | 996,000 | 1,011,000 | 1,017,000 | 1,027,000 | 1,027,000 | 1,026,000 | 1,022,000 | 1,022,000 | 1,021,000 | 813,000 | 813,000 | 813,000 | 812,000 | 810,000 | 807,000 | 575,000 | 380,562 | 380,051 | ||||||||||||||||||||||||
deferred tax liability | 3,275,000 | 3,735,000 | 3,236,000 | 3,538,000 | 3,552,000 | 3,706,000 | 3,881,000 | 3,821,000 | 3,741,000 | 4,286,000 | 3,656,000 | 3,449,000 | 3,733,000 | 3,724,000 | 3,862,000 | 3,746,000 | 4,339,000 | 4,394,000 | 1,894,000 | 2,154,000 | 2,319,000 | 2,584,000 | 2,570,000 | 2,555,000 | 3,505,000 | 3,424,000 | 3,678,000 | 3,799,000 | 5,605,000 | 5,653,000 | 6,169,000 | 6,068,000 | 6,315,000 | 6,920,000 | 7,041,000 | 6,789,000 | 7,337,000 | 6,388,000 | 7,186,000 | 8,840,000 | 11,013,000 | 11,379,000 | 9,568,000 | 11,562,000 | 8,831,000 | 10,171,000 | 9,936,000 | 9,936,000 | 4,664,000 | 2,301,000 | 2,179,000 | 2,230,000 | 2,111,000 | 1,951,000 | 2,036,000 | 1,940,000 | 1,783,000 | 2,512,000 | 2,403,000 | 722,037 | 710,176 | ||||||||||||||||||||||||||
inter parfums, inc. shareholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total inter parfums, inc. shareholders' equity | 457,261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par; authorized 1,000,000 shares; none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 548,000 | 765,000 | 863,000 | 1,058,000 | 51,000 | 866,000 | 437,000 | 870,000 | 243,000 | 590,000 | 677,000 | 1,967,000 | 45,000 | 46,000 | 517,000 | 1,346,000 | 1,631,000 | 1,619,000 | 186,000 | 166,000 | 166,000 | 168,000 | 6,000 | 98,000 | 144,000 | 370,000 | 449,000 | 104,000 | 110,000 | 104,000 | 546,000 | 303,000 | 1,231,299 | 1,742,586 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, less current portion | 41,554,000 | 45,881,000 | 61,858,000 | 67,176,000 | 84,562,000 | 89,727,000 | 1,983,000 | 3,631,000 | 5,039,000 | 8,174,000 | 10,011,000 | 13,909,000 | 17,862,000 | 20,231,000 | 22,371,000 | 23,751,000 | 27,691,000 | 31,312,000 | 37,725,000 | 42,294,000 | 42,294,000 | 43,518,000 | 47,059,000 | 21,821,000 | 24,222,000 | 6,555,000 | 7,311,000 | 8,136,000 | 8,715,000 | 9,437,000 | 13,445,000 | 14,797,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term debt, less current portion | 48,338,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inter parfums, inc. shareholders’ equity: preferred stock, .001 par; authorized 1,000,000 shares; none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, trade | 45,536,000 | 39,322,000 | 51,020,000 | 58,329,000 | 48,844,000 | 58,911,000 | 69,644,000 | 74,931,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive | -40,728,000 | -39,915,000 | -39,459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable – banks | 425,000 | 298,000 | 239,000 | 265,000 | 3,236,000 | 6,104,000 | 265,000 | 394,000 | 26,688,000 | 27,776,000 | 1,385,000 | 4,448,000 | 13,599,000 | 20,377,000 | 7,686,000 | 6,368,000 | 5,250,000 | 6,548,000 | 3,505,000 | 7,153,000 | 5,021,000 | 10,029,000 | 10,489,000 | 11,994,000 | 13,981,000 | 27,061,000 | 11,678,000 | 11,974,000 | 11,974,000 | 7,217,000 | 12,112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -51,059,000 | -15,823,000 | -4,464,000 | 22,740,000 | 24,941,000 | 25,860,000 | 19,347,000 | 8,377,000 | 2,118,000 | 12,498,000 | 7,854,000 | 1,782,000 | 14,938,000 | 7,747,000 | 16,742,000 | 31,091,000 | 27,873,000 | 14,757,000 | 18,306,000 | -9,766,000 | 12,949,000 | 30,000,000 | 35,602,000 | 27,935,000 | 13,205,000 | 25,515,000 | 25,380,000 | 42,513,000 | 43,120,000 | 43,120,000 | 30,955,000 | 25,232,000 | 18,378,000 | 16,650,000 | 15,170,000 | 10,533,000 | 11,014,000 | 6,120,000 | 3,574,000 | 11,694,000 | 8,012,000 | 4,227,511 | 3,148,353 | ||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value. authorized 1,000,000 shares; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding, 30,863,421 and 30,680,634 shares at december 31, 2013 and 2012, respectively | 31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 973,000 | 947,000 | 931,000 | 954,000 | 2,761,000 | 2,693,000 | 2,847,000 | 2,763,000 | 3,691,000 | 3,922,000 | 3,875,000 | 3,654,000 | 3,729,000 | 3,369,000 | 3,684,000 | 3,927,000 | 5,747,000 | 5,553,000 | 5,238,000 | 5,470,000 | 6,529,000 | 7,179,000 | 7,200,000 | 7,200,000 | 6,715,000 | 7,370,000 | 7,027,000 | 5,032,000 | 4,978,000 | 4,791,000 | 4,810,000 | 4,588,000 | 4,476,000 | 4,889,000 | 4,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 51,308,000 | 48,850,000 | 51,829,000 | 52,405,000 | 52,405,000 | 53,925,000 | 53,022,000 | 48,134,000 | 47,642,000 | 44,075,000 | 39,190,000 | 37,627,000 | 35,575,000 | 32,463,000 | 30,545,000 | 25,277,000 | 17,743,853 | 16,386,382 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 204,201,000 | 192,660,000 | 155,272,000 | 127,727,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 425,137,000 | 446,052,000 | 333,045,000 | 240,910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: - sum | 201,780,000 | 213,251,000 | 210,634,000 | 178,126,000 | 166,413,000 | 161,748,000 | 141,975,000 | 134,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
put option | 1,276,000 | 1,262,000 | 1,172,000 | 1,177,000 | 743,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding 20,434,792 and 20,252,310 shares, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2006 and 2005, respectively | 20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 44,155,000 | 48,386,000 | 43,464,000 | 40,359,000 | 32,667,000 | 29,486,000 | 24,255,748 | 32,033,148 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
put options | 763,000 | 756,000 | 857,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding 20,252,310 and 19,379,917 shares, in 2005 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 2004, respectively | 20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in 2005 and 2004, respectively | -25,309,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
account receivable | 77,906,000 | 78,171,000 | 67,564,072 | 49,153,432 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 2,394,000 | 708,400 | 727,212 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks and licenses | 31,597,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: - sum | 114,065,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 6,300,058 | 6,883,830 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable, banks | 6,289,044 | 3,366,758 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-03-21 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-06-30 | 2005-01-31 | 2004-11-15 | 2003-09-30 | 2003-08-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 56,703,000 | 83,279,000 | 41,197,000 | 55,403,000 | 26,697,000 | 76,835,000 | 46,598,000 | 53,303,000 | 8,230,000 | 66,120,000 | 42,518,000 | 70,908,000 | 16,929,000 | 53,297,000 | 34,520,000 | 46,291,000 | -5,462,000 | 49,827,000 | 29,036,000 | 36,626,000 | 17,800,000 | 21,852,000 | -2,983,000 | 13,299,000 | 8,835,000 | 26,658,000 | 15,599,000 | 24,978,000 | 9,168,000 | 24,426,000 | 14,259,000 | 21,862,000 | 5,772,000 | 22,103,000 | 9,211,000 | 18,167,000 | 4,592,000 | 21,479,000 | 7,729,000 | 9,448,000 | 1,510,000 | 18,634,000 | 5,520,000 | 13,305,000 | 3,765,000 | 13,763,000 | 7,667,000 | 12,150,000 | -6,400,000 | 9,903,000 | 4,521,000 | 42,942,000 | 135,978,000 | 13,177,000 | 7,481,000 | 20,254,000 | 5,897,000 | 13,284,000 | 6,428,000 | 17,340,000 | 8,333,000 | 11,409,000 | 6,983,000 | 8,950,000 | 7,538,000 | 9,611,000 | 5,753,000 | 7,256,000 | 5,097,000 | 6,188,000 | 3,772,000 | 8,708,000 | 8,708,000 | 8,615,000 | 5,660,000 | 3,749,000 | 5,793,000 | 5,485,000 | 4,645,000 | 3,192,000 | 4,420,000 | 3,214,000 | 4,404,000 | 12,217,000 | 10,123,546 | 5,439,748 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 5,799,000 | 6,545,000 | 6,364,000 | 5,927,000 | 6,181,000 | 6,002,000 | 6,018,000 | 4,414,000 | 4,252,000 | 4,115,000 | 4,133,000 | 3,679,000 | 3,124,000 | 2,332,000 | 2,412,000 | 2,529,000 | 2,295,000 | 2,226,000 | 2,230,000 | 2,215,000 | 1,964,000 | 2,150,000 | 2,764,000 | 2,894,000 | 2,616,000 | 2,694,000 | 2,064,000 | 2,619,000 | 2,408,000 | 2,367,000 | 2,338,000 | 2,360,000 | 2,277,000 | 2,213,000 | 2,228,000 | 2,443,000 | 2,580,000 | 2,598,000 | 2,545,000 | 2,659,000 | 2,448,000 | 2,340,000 | 3,663,000 | 4,146,000 | 3,953,000 | 3,764,000 | 3,691,000 | 3,449,000 | 3,403,000 | 3,241,000 | 2,980,000 | 2,398,000 | 2,125,000 | 2,272,000 | 2,393,000 | 3,205,000 | 2,650,000 | 2,772,000 | 2,336,000 | 2,259,000 | 2,555,000 | 2,651,000 | 2,460,000 | 2,460,000 | 1,955,000 | 1,959,000 | 2,105,000 | 2,012,000 | 1,597,000 | 1,211,000 | 1,318,000 | 1,221,000 | 681,000 | 1,423,000 | 2,484,000 | 2,087,873 | 890,902 | |||||||||
provision for doubtful accounts | 837,000 | 1,608,000 | 144,000 | -36,000 | 5,000 | -102,000 | 868,000 | -153,000 | -1,174,000 | 90,000 | -870,000 | 220,000 | 349,000 | 763,000 | 193,000 | 1,048,000 | -516,000 | 122,000 | -107,000 | 1,354,000 | 1,369,000 | 2,773,000 | 238,000 | 444,000 | 632,000 | 416,000 | 294,000 | 38,000 | 959,000 | 268,000 | 50,000 | 165,000 | 656,000 | 35,000 | 23,000 | 225,000 | 118,000 | 34,000 | 182,000 | 15,000 | 403,000 | -16,000 | 8,000 | 47,000 | -44,000 | 419,000 | 29,000 | 8,000 | 165,000 | 291,000 | 89,000 | 29,000 | 906,000 | -464,000 | 397,000 | 75,000 | 1,506,000 | 166,000 | 186,000 | 980,000 | 70,000 | 24,000 | 127,000 | 172,000 | 258,000 | 31,000 | 14,000 | 12,000 | 28,000 | |||||||||||||||||
noncash stock compensation | 425,000 | 367,000 | 387,000 | 559,000 | 611,000 | 599,000 | 580,000 | 589,000 | 638,000 | 622,000 | 632,000 | 633,000 | 790,000 | 476,000 | 1,223,000 | 654,000 | 695,000 | 711,000 | 715,000 | 732,000 | 507,000 | 492,000 | 285,000 | 209,000 | 212,000 | 197,000 | 198,000 | 198,000 | 194,000 | 167,000 | 232,000 | 227,000 | 230,000 | 207,000 | 210,000 | 209,000 | 212,000 | 205,000 | 202,000 | 205,000 | 220,000 | 254,000 | 270,000 | 270,000 | 266,000 | 272,000 | 139,000 | 224,000 | 260,000 | 223,000 | 216,000 | 245,000 | 263,000 | 251,000 | 277,000 | 281,000 | 310,000 | 310,000 | 256,000 | 432,000 | 205,000 | 203,000 | 152,000 | 160,000 | ||||||||||||||||||||||
share of income of equity investment | -290,000 | -263,000 | -331,000 | -79,000 | -39,000 | -102,000 | 32,000 | -77,000 | -7,000 | -41,000 | 147,000 | 346,000 | -328,000 | -116,000 | 82,000 | -37,000 | 94,000 | -192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash lease expense | 1,609,000 | 840,000 | 2,224,000 | 1,745,000 | 1,738,000 | 1,527,000 | 1,521,000 | 1,485,000 | 1,285,000 | 1,543,000 | 1,296,000 | 1,324,000 | 1,057,000 | 1,136,000 | 1,881,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax provision | 1,388,000 | -2,367,000 | 4,297,000 | 1,524,000 | -2,188,000 | -1,260,000 | -1,461,000 | -1,799,000 | -1,188,000 | -1,063,000 | -2,730,000 | 135,000 | -914,000 | 1,595,000 | 58,000 | 1,529,000 | 447,000 | 6,262,000 | -62,000 | 268,000 | 390,014 | 371,202 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivatives | 889,000 | -1,195,000 | -3,454,000 | -2,415,000 | 246,000 | 146,000 | -275,000 | -24,000 | -1,041,000 | 576,000 | -1,354,000 | 1,518,000 | -1,121,000 | 3,384,000 | 1,767,000 | -3,803,000 | -1,779,000 | 690,000 | -545,000 | 1,699,000 | 467,000 | 59,000 | -493,000 | -170,000 | 1,208,000 | -676,000 | -407,000 | -294,000 | -286,000 | 118,000 | -349,000 | 215,000 | 615,000 | 1,488,000 | -3,072,000 | -285,000 | 368,000 | -24,000 | 425,000 | -87,000 | 233,000 | 484,000 | 0 | -12,000 | -26,000 | -30,000 | -42,000 | -37,000 | -74,000 | -119,000 | -161,000 | -64,000 | -105,000 | -32,000 | -148,000 | -11,000 | 94,000 | -796,000 | ||||||||||||||||||||||||||||
changes in: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -18,766,000 | -66,538,000 | 24,411,000 | -20,774,000 | 61,295,000 | -42,973,000 | -9,167,000 | -50,436,000 | 59,233,000 | -60,895,000 | 7,489,000 | -42,670,000 | 29,965,000 | -41,520,000 | 2,231,000 | -50,316,000 | 33,717,000 | -21,997,000 | -24,549,000 | -32,566,000 | 16,252,000 | -57,886,000 | 59,336,000 | -4,545,000 | 44,781,000 | -32,738,000 | 21,826,000 | -32,745,000 | 28,862,000 | -27,966,000 | 19,031,000 | -42,959,000 | 37,147,000 | -36,060,000 | 26,880,000 | -33,983,000 | 35,579,000 | -44,275,000 | 4,234,000 | -8,694,000 | 32,205,000 | -40,284,000 | 9,903,000 | -14,397,000 | 31,848,000 | -34,298,000 | 3,770,000 | -20,927,000 | 37,187,000 | 10,408,000 | 70,462,000 | -46,281,000 | 19,483,000 | -24,237,000 | 16,048,000 | 16,008,000 | -15,667,000 | -58,418,000 | 4,628,000 | -19,458,000 | 10,484,000 | -431,000 | -614,000 | -15,354,000 | 22,792,000 | -13,780,000 | 10,040,000 | 1,860,000 | 18,939,000 | -32,533,000 | 17,947,000 | -13,121,000 | -13,121,000 | 6,865,000 | -12,829,000 | -3,505,000 | 12,453,000 | 3,953,000 | -16,808,000 | -7,324,000 | 1,465,000 | -3,364,000 | -6,366,000 | -15,126,000 | -21,571,827 | -4,568,003 |
inventories | -24,428,000 | 35,551,000 | -4,550,000 | -12,252,000 | 18,034,000 | 35,947,000 | -36,796,000 | -34,388,000 | 3,086,000 | -10,642,000 | -36,456,000 | -29,688,000 | 11,080,000 | -28,189,000 | -49,993,000 | -31,195,000 | -46,088,000 | 4,771,000 | -13,449,000 | 4,951,000 | 24,962,000 | 21,447,000 | -22,374,000 | -4,702,000 | 6,297,000 | 7,467,000 | -12,991,000 | -6,698,000 | -828,000 | 7,531,000 | -34,866,000 | -1,178,000 | -1,173,000 | 5,246,000 | -19,317,000 | -13,274,000 | 4,070,000 | 19,438,000 | -13,654,000 | -10,763,000 | 6,383,000 | 15,445,000 | -14,503,000 | -11,679,000 | 7,910,000 | 5,483,000 | -8,199,000 | -850,000 | -4,705,000 | 4,733,000 | -48,000 | 29,260,000 | 10,664,000 | 18,765,000 | -706,000 | -15,155,000 | 13,472,000 | -16,119,000 | -32,578,000 | -25,269,000 | -5,533,000 | 851,000 | -17,223,000 | -7,205,000 | 9,737,000 | 23,033,000 | 9,717,000 | -1,859,000 | 8,954,000 | 7,279,000 | -34,146,000 | -5,372,000 | -5,372,000 | -1,757,000 | 3,006,000 | -19,418,000 | -10,508,000 | 3,328,000 | -511,000 | -9,800,000 | -9,070,000 | -7,028,000 | -1,212,000 | -14,025,000 | -5,143,712 | -12,136,389 |
other assets | -3,889,000 | 1,596,000 | -5,878,000 | 247,000 | 1,658,000 | -2,811,000 | 11,826,000 | -5,245,000 | 8,791,000 | -329,000 | 9,046,000 | -5,640,000 | -16,266,000 | 4,487,000 | 997,000 | -2,869,000 | -3,265,000 | 12,400,000 | -22,041,000 | -3,819,000 | 643,000 | 496,000 | 3,582,000 | -3,545,000 | -3,498,000 | -473,000 | -2,072,000 | 1,098,000 | 431,000 | 1,135,000 | 118,000 | -1,200,000 | 185,000 | -192,000 | 1,477,000 | -743,000 | -368,000 | 682,000 | -951,000 | 340,000 | 484,000 | -177,000 | -365,000 | -1,564,000 | 1,191,000 | 925,000 | 485,000 | -1,821,000 | -796,000 | 346,000 | -456,000 | 1,332,000 | -8,450,000 | -1,106,000 | 315,000 | -370,000 | -3,794,000 | 3,859,000 | 241,000 | 687,000 | -745,000 | -2,588,000 | 4,191,000 | 1,269,000 | -147,000 | -51,000 | -5,450,000 | 807,000 | 1,409,000 | 2,171,000 | 18,000 | 412,000 | 412,000 | -1,289,000 | 158,000 | -74,000 | 234,000 | 203,000 | -1,705,000 | -3,218,000 | -413,000 | -1,044,000 | -92,114 | -402,123 | ||
operating lease liabilities | -1,695,000 | -820,000 | -2,366,000 | -1,851,000 | -1,750,000 | -1,505,000 | -1,405,000 | -1,468,000 | -1,246,000 | -1,465,000 | -1,286,000 | -1,293,000 | -908,000 | -1,065,000 | -1,151,000 | -1,671,000 | -1,334,000 | -1,602,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -23,874,000 | -3,425,000 | -31,505,000 | -42,539,000 | 22,439,000 | -4,907,000 | 15,072,000 | -27,736,000 | 13,983,000 | 12,506,000 | -98,000 | -23,327,000 | 80,451,000 | 18,490,000 | 4,713,000 | 3,203,000 | 61,216,000 | 7,242,000 | 26,486,000 | 8,102,000 | 24,908,000 | 6,268,000 | -33,594,000 | -29,821,000 | 11,013,000 | 664,000 | -7,762,000 | -8,875,000 | 30,746,000 | -11,464,000 | 13,294,000 | -6,984,000 | 13,841,000 | -6,220,000 | -1,362,000 | -563,000 | 26,474,000 | -11,417,000 | 12,742,000 | -9,109,000 | 19,162,000 | -5,900,000 | -8,769,000 | 8,480,000 | 7,351,000 | 5,780,000 | -511,000 | -17,616,000 | 11,493,000 | -5,184,000 | -10,587,000 | -28,878,000 | 3,574,000 | -1,026,000 | -14,101,000 | -29,220,000 | 22,553,000 | 25,474,000 | 7,352,000 | 17,285,000 | -11,966,000 | -1,600,000 | 16,290,000 | 18,080,000 | 5,630,000 | 1,150,000 | -17,447,000 | -8,233,000 | -7,085,000 | -10,571,000 | 17,571,000 | -17,966,000 | -17,966,000 | 27,648,000 | -7,165,000 | 10,247,000 | -5,716,000 | 2,861,000 | 7,269,000 | 4,922,000 | 3,625,000 | 9,367,000 | 8,475,000 | -8,510,000 | 8,813,703 | 12,380,991 |
income taxes | 5,377,000 | 8,685,000 | -19,072,000 | 7,183,000 | -4,371,000 | 9,430,000 | -7,961,000 | 7,524,000 | -16,735,000 | 7,138,000 | -9,240,000 | 17,771,000 | -10,654,000 | 5,737,000 | -821,000 | 9,690,000 | -21,118,000 | 7,711,000 | 5,692,000 | 10,413,000 | -6,225,000 | 3,907,000 | -2,974,000 | 2,013,000 | -4,453,000 | 5,197,000 | -2,884,000 | 5,156,000 | -7,279,000 | 5,283,000 | 849,000 | 6,552,000 | -11,555,000 | 7,599,000 | -5,129,000 | 4,733,000 | -8,947,000 | 6,412,000 | -6,602,000 | 4,581,000 | -1,434,000 | 7,947,000 | -4,179,000 | 2,578,000 | -4,391,000 | 6,132,000 | 1,713,000 | 5,086,000 | -11,750,000 | 463,000 | -86,420,000 | 10,983,000 | 68,926,000 | 2,343,000 | 1,731,000 | 8,062,000 | -31,130,000 | 5,708,000 | 14,295,000 | 3,792,000 | 4,648,000 | 3,501,000 | 4,438,000 | 2,357,000 | 3,339,000 | 3,580,000 | 1,900,000 | 4,266,000 | 965,000 | 2,868,000 | 5,554,000 | 3,924,000 | 3,924,000 | 4,963,000 | 3,570,000 | 3,828,000 | 2,850,000 | 2,999,000 | 3,028,000 | 4,623,000 | 2,577,000 | 3,169,000 | 2,346,000 | 9,203,000 | 4,905,000 | 3,530,000 |
net cash from operating activities | 85,000 | 63,863,000 | 11,868,000 | -7,358,000 | 137,961,000 | 76,140,000 | 25,501,000 | -51,960,000 | 81,496,000 | 17,513,000 | 14,123,000 | -7,358,000 | 123,325,000 | 20,333,000 | -4,564,000 | -23,944,000 | 18,325,000 | 63,149,000 | 5,596,000 | 32,516,000 | 85,147,000 | 1,133,000 | 3,830,000 | -25,117,000 | 69,749,000 | 6,095,000 | 15,214,000 | -14,606,000 | 66,795,000 | 2,299,000 | 14,603,000 | -20,656,000 | 52,020,000 | -5,431,000 | 12,305,000 | -23,003,000 | 12,626,000 | -6,672,000 | 6,493,000 | -12,393,000 | 62,580,000 | -3,467,000 | -7,718,000 | -1,311,000 | 49,812,000 | -1,759,000 | 15,819,000 | -27,259,000 | 27,662,000 | 22,600,000 | -20,592,000 | 19,524,000 | 38,201,000 | 11,159,000 | 12,366,000 | -1,085,000 | 25,353,000 | -26,756,000 | -20,486,000 | -1,832,000 | 6,548,000 | 11,533,000 | 11,195,000 | 8,569,000 | 24,008,000 | 7,717,000 | 1,864,000 | -25,039,000 | 2,814,000 | -18,884,000 | -18,884,000 | 47,187,000 | -6,906,000 | -9,517,000 | 7,753,000 | 19,921,000 | -1,753,000 | -7,511,000 | 2,710,000 | -2,015,000 | 8,538,000 | -20,291,000 | -657,936 | 3,694,304 | ||
capital expenditures | -1,363,000 | -6,235,000 | -15,191,000 | -1,440,000 | 0 | -767,000 | -1,063,000 | -1,059,000 | 0 | -1,372,000 | -787,000 | -2,415,000 | 0 | -2,310,000 | -17,410,000 | -12,895,000 | 0 | 0 | 0 | -1,205,000 | 0 | -1,442,000 | -317,000 | -1,254,000 | 0 | -1,795,000 | -1,968,000 | -964,000 | 0 | -794,000 | -1,499,000 | -580,000 | 0 | -834,000 | -690,000 | -729,000 | 0 | -1,297,000 | -1,541,000 | -1,422,000 | 0 | -912,000 | -901,000 | -687,000 | 0 | -1,440,000 | -435,000 | -709,000 | 0 | -1,398,000 | -903,000 | -1,425,000 | 0 | -1,665,000 | -2,015,000 | -3,953,000 | 0 | -2,076,000 | -2,215,000 | -3,287,000 | 0 | -668,000 | -1,227,000 | -1,340,000 | -949,000 | -1,395,000 | -1,414,000 | -441,000 | -922,000 | -938,000 | -938,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
free cash flows | -1,278,000 | 57,628,000 | -3,323,000 | -8,798,000 | 137,961,000 | 75,373,000 | 24,438,000 | -53,019,000 | 81,496,000 | 16,141,000 | 13,336,000 | -9,773,000 | 123,325,000 | 18,023,000 | -21,974,000 | -36,839,000 | 18,325,000 | 63,149,000 | 5,596,000 | 31,311,000 | 85,147,000 | -309,000 | 3,513,000 | -26,371,000 | 69,749,000 | 4,300,000 | 13,246,000 | -15,570,000 | 66,795,000 | 1,505,000 | 13,104,000 | -21,236,000 | 52,020,000 | -6,265,000 | 11,615,000 | -23,732,000 | 12,626,000 | -7,969,000 | 4,952,000 | -13,815,000 | 62,580,000 | -4,379,000 | -8,619,000 | -1,998,000 | 49,812,000 | -3,199,000 | 15,384,000 | -27,968,000 | 27,662,000 | 21,202,000 | -21,495,000 | 18,099,000 | 38,201,000 | 9,494,000 | 10,351,000 | -5,038,000 | 25,353,000 | -28,832,000 | -22,701,000 | -5,119,000 | 6,548,000 | 10,865,000 | 9,968,000 | 7,229,000 | 23,059,000 | 6,322,000 | 450,000 | -25,480,000 | 1,892,000 | -19,822,000 | -19,822,000 | 47,187,000 | -6,906,000 | -9,517,000 | 7,753,000 | 19,921,000 | -1,753,000 | -7,511,000 | 2,710,000 | -2,015,000 | 8,538,000 | -20,291,000 | -657,936 | 3,694,304 | ||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -105,486,000 | -45,883,000 | -15,708,000 | -31,653,000 | -59,354,000 | -65,989,000 | -21,260,000 | -59,619,000 | -75,684,000 | -48,348,000 | -54,244,000 | -42,835,000 | 1,824,000 | 79,000 | -698,000 | -2,243,000 | -14,285,000 | -10,757,000 | -282,000 | -30,367,000 | -420,000 | -284,000 | -4,536,000 | -2,342,000 | -11,264,000 | 49,000 | -5,377,000 | -22,366,000 | -12,000 | -18,000 | -21,000 | -9,979,000 | -5,886,000 | -970,000 | -708,000 | -24,310,000 | -8,660,000 | -11,510,000 | -22,783,000 | -14,336,000 | -6,199,000 | 91,000 | 130,000 | -56,437,000 | 2,383,000 | -14,399,000 | -91,684,000 | -142,110,000 | -127,874,000 | -54,247,000 | -27,604,000 | -172,118,000 | 138,000 | -6,939,000 | -92,000 | -3,930,000 | -44,866,000 | -23,470,000 | -35,862,000 | -8,297,000 | 168,000 | 25,000 | 0 | 0 | 0 | -300,000 | -100,000 | -1,300,000 | ||||||||||||||||||
proceeds from sale of short-term investments | 82,021,000 | 25,072,000 | 42,981,000 | 69,097,000 | 21,566,000 | 28,098,000 | 59,173,000 | 74,905,000 | 89,173,000 | 54,507,000 | 31,016,000 | 107,045,000 | -4,450,000 | -865,000 | 2,229,000 | 3,982,000 | -109,000 | 5,932,000 | 5,459,000 | 11,102,000 | 11,216,000 | 17,037,000 | 56,948,000 | 5,705,000 | 69,000 | 4,259,000 | 26,983,000 | 10,045,000 | 66,000 | 5,510,000 | 10,762,000 | 61,417,000 | 9,999,000 | 69,593,000 | -2,213,000 | 16,007,000 | 102,822,000 | 96,146,000 | 100,178,000 | 27,806,000 | 6,231,000 | 13,828,000 | 29,056,000 | 12,996,000 | 0 | 2,500,000 | 7,200,000 | 1,300,000 | 1,400,000 | 1,400,000 | ||||||||||||||||||||||||||||||||||||
purchases of property, equipment and leasehold improvements | -1,363,000 | -6,235,000 | -15,191,000 | -1,440,000 | -767,000 | -1,063,000 | -1,059,000 | -1,372,000 | -787,000 | -2,415,000 | -2,310,000 | -17,410,000 | -12,895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for intangible assets acquired | -1,775,000 | 970,000 | -1,357,000 | -22,495,000 | -16,762,000 | -278,000 | -267,000 | -305,000 | -44,840,000 | -1,835,000 | -77,000 | -151,000 | -95,108,000 | -2,741,000 | -369,000 | -647,000 | -687,000 | -210,000 | -346,000 | -302,000 | -280,000 | -152,000 | -359,000 | -460,000 | -548,000 | -4,859,000 | -607,000 | -53,000 | -250,000 | -218,000 | -6,689,000 | -1,352,000 | -282,000 | -362,000 | -273,000 | -129,000 | -323,000 | -272,000 | -259,000 | -111,000 | -247,000 | -41,000 | -118,726,000 | -774,000 | -101,000 | -117,000 | -182,000 | -522,000 | -1,286,000 | -518,000 | -17,027,000 | -353,000 | 4,000 | -2,341,000 | -1,107,000 | -421,000 | -2,791,000 | -286,000 | -20,222,000 | -153,000 | -1,371,000 | -463,000 | -153,000 | -294,000 | -160,000 | -168,000 | -80,000 | -314,000 | -464,000 | -237,000 | -237,000 | -1,596,000 | -32,236,000 | -1,096,000 | -23,795,000 | -911,000 | ||||||||||
net cash from investing activities | -26,603,000 | -26,076,000 | 10,725,000 | 13,509,000 | -56,401,000 | -38,936,000 | 36,583,000 | 13,922,000 | -33,242,000 | 2,952,000 | -24,092,000 | 61,644,000 | -98,875,000 | -5,837,000 | -16,248,000 | -11,803,000 | -25,033,000 | -16,104,000 | -114,855,000 | -31,874,000 | 2,815,000 | -1,878,000 | -19,210,000 | -4,056,000 | -7,053,000 | 4,497,000 | 3,264,000 | -6,346,000 | 7,514,000 | -1,030,000 | -8,209,000 | -11,911,000 | 50,010,000 | 3,539,000 | 4,284,000 | -20,909,000 | 17,483,000 | -3,034,000 | -24,517,000 | -10,359,000 | 2,658,000 | 60,555,000 | -109,498,000 | 11,695,000 | -649,000 | -47,195,000 | -31,128,000 | -28,180,000 | 52,106,000 | -174,061,000 | 216,782,000 | -2,018,000 | -2,011,000 | -6,294,000 | 2,894,000 | 4,392,000 | 23,958,000 | 5,493,000 | -12,217,000 | -25,807,000 | -32,978,000 | -6,277,000 | 1,199,000 | -1,270,000 | -1,701,000 | -1,069,000 | 4,988,000 | -6,768,000 | -17,847,000 | -17,847,000 | -5,573,000 | -30,253,000 | 4,116,000 | -24,698,000 | 1,075,000 | -437,000 | 432,000 | -2,590,000 | -26,845,000 | -1,599,434 | -1,009,991 | |||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable, bank | -4,682,000 | -18,000 | -9,896,000 | 10,244,000 | 4,000,000 | -176,000 | -446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -15,167,000 | -13,251,000 | -11,344,000 | -12,451,000 | -9,908,000 | -8,825,000 | -6,531,000 | -9,425,000 | -6,273,000 | -6,569,000 | -6,561,000 | -9,397,000 | -5,651,000 | -6,688,000 | -3,143,000 | -4,379,000 | -4,824,000 | -20,344,000 | -3,564,000 | -14,324,000 | -6,577,000 | -5,655,000 | -6,140,000 | -5,250,000 | -5,479,000 | -15,000 | -1,504,000 | -1,442,000 | -1,418,000 | -2,827,000 | -2,987,000 | -3,003,000 | -2,856,000 | -2,850,000 | -2,618,000 | -2,605,000 | -2,792,000 | -2,048,000 | -2,908,000 | -3,787,000 | -3,665,000 | -3,655,000 | -4,214,000 | -4,315,000 | -4,108,000 | -4,108,000 | -3,930,000 | -2,275,000 | -2,342,000 | -1,893,000 | -1,029,000 | -1,024,000 | -1,005,000 | -961,000 | -1,009,000 | -1,049,000 | -982,000 | |||||||||||||||||||||||||||||
proceeds from exercise of options | 280,000 | 0 | 1,035,000 | 1,077,000 | 5,320,000 | 359,000 | 44,000 | 1,326,000 | 2,502,000 | 332,000 | 262,000 | 4,929,000 | 4,187,000 | 1,006,000 | 102,000 | 708,000 | 3,666,000 | 144,000 | 116,000 | 1,467,000 | 641,000 | 2,251,000 | 1,003,000 | 542,000 | 344,000 | 833,000 | 270,000 | 132,000 | 202,000 | 23,000 | 346,000 | 82,000 | 92,000 | 60,000 | 106,000 | 695,000 | 122,000 | 941,000 | 256,000 | 105,000 | 64,000 | 247,000 | 671,000 | 445,000 | 437,000 | 101,000 | 111,000 | 111,000 | 1,311,000 | 0 | 0 | 20,000 | 294,000 | 0 | 119,000 | 49,000 | 93,718 | 5,200 | ||||||||||||||||||||||||||||
dividends paid | -25,641,000 | -25,695,000 | -25,694,000 | -25,700,000 | -24,041,000 | -24,022,000 | -23,931,000 | -24,032,000 | -19,989,000 | -20,038,000 | -19,997,000 | -20,023,000 | -15,961,000 | -15,938,000 | -15,923,000 | -15,921,000 | -7,949,000 | -7,915,000 | -7,913,000 | -7,913,000 | 0 | 0 | -10,406,000 | -10,399,000 | -8,651,000 | -8,649,000 | -8,649,000 | -8,630,000 | -6,580,000 | -6,577,000 | -6,569,000 | -6,561,000 | -5,301,000 | -5,299,000 | -5,299,000 | -5,293,000 | -4,666,000 | -4,658,000 | -4,656,000 | -4,035,000 | -4,031,000 | -4,030,000 | -4,028,000 | -3,717,000 | -3,713,000 | -3,713,000 | -3,711,000 | -3,704,000 | -18,500,000 | -3,694,000 | -3,684,000 | -2,453,000 | -2,444,000 | -2,447,000 | -2,446,000 | -2,443,000 | -2,443,000 | -2,443,000 | -2,439,000 | -1,979,000 | -1,979,000 | -1,979,000 | -1,964,000 | -996,000 | -995,000 | -993,000 | -990,000 | -996,000 | -1,011,000 | -1,004,000 | -1,027,000 | -1,027,000 | -1,027,000 | -1,022,000 | -1,022,000 | -1,022,000 | -813,000 | -817,000 | -812,000 | -812,000 | -810,000 | -808,000 | -581,000 | -1,534,000 | -1,047,326 | -664,204 |
dividends paid to noncontrolling interest | 0 | -26,566,000 | -309,000 | -1,022,000 | 0 | -19,828,000 | -473,000 | 0 | -15,616,000 | -440,000 | -347,000 | 0 | 0 | 0 | 0 | 0 | 923,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of subsidiary shares from noncontrolling interests | -1,248,000 | -15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -3,936,000 | -5,428,000 | -4,100,000 | 0 | -5,709,000 | -5,580,000 | -53,000 | 0 | 0 | -37,000 | 0 | 0 | -29,000 | 0 | -282,000 | -349,000 | -2,769,000 | 0 | 0 | -2,206,000 | -2,206,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -50,394,000 | -78,244,000 | 25,827,000 | -38,435,000 | -28,835,000 | 78,000 | -43,881,000 | -28,131,000 | -42,743,000 | -13,041,000 | -64,875,000 | -12,555,000 | 35,066,000 | -21,619,000 | -38,983,000 | -20,032,000 | -10,722,000 | -29,859,000 | 139,544,000 | -20,770,000 | 630,000 | -155,000 | -2,461,000 | -16,659,000 | -12,500,000 | -13,688,000 | -29,117,000 | -12,878,000 | -11,164,000 | -11,892,000 | -20,766,000 | -12,060,000 | -10,064,000 | -10,973,000 | -16,592,000 | -10,001,000 | -10,071,000 | -10,756,000 | -14,570,000 | -9,239,000 | -8,791,000 | -8,920,000 | 102,855,000 | -3,369,000 | -2,928,000 | -3,618,000 | -11,242,000 | -4,922,000 | -11,201,000 | -3,742,000 | -38,162,000 | -2,475,000 | 24,180,000 | -6,863,000 | -12,772,000 | -2,026,000 | -13,679,000 | 8,454,000 | -6,066,000 | -2,506,000 | -4,969,000 | -1,552,000 | -8,398,000 | -1,024,000 | -6,604,000 | -4,317,000 | -8,465,000 | -6,729,000 | -20,137,000 | 11,684,000 | -7,122,000 | -3,147,000 | -3,147,000 | -10,143,000 | 27,829,000 | -764,000 | 24,099,000 | -3,659,000 | -562,000 | 1,074,000 | 3,303,000 | -1,726,000 | 2,446,000 | 23,877,000 | 3,109,711 | 788,995 |
effect of exchange rate changes on cash | -1,315,000 | -601,000 | 6,417,000 | 3,468,000 | -5,711,000 | 2,164,000 | -206,000 | -1,317,000 | 3,187,000 | -1,971,000 | 100,000 | 2,611,000 | 3,920,000 | -3,835,000 | 1,908,000 | -2,486,000 | -3,273,000 | -3,444,000 | 1,750,000 | -6,240,000 | 6,739,000 | 6,787,000 | 2,747,000 | -4,028,000 | 3,764,000 | -5,237,000 | 1,047,000 | -2,924,000 | -3,562,000 | -1,142,000 | -9,239,000 | 5,213,000 | 8,010,000 | 4,460,000 | 6,946,000 | 1,914,000 | -8,672,000 | 564,000 | -3,018,000 | 6,486,000 | -4,009,000 | -570,000 | 4,050,000 | -9,911,000 | -6,282,000 | -4,640,000 | -541,000 | -680,000 | 3,164,000 | 4,358,000 | 2,560,000 | -4,118,000 | 2,321,000 | 443,000 | -1,863,000 | 959,000 | -1,897,000 | -1,679,000 | 389,000 | 2,276,000 | -484,000 | 5,826,000 | -6,411,000 | -6,473,000 | 181,000 | 2,775,000 | 2,210,000 | -1,985,000 | -3,052,000 | -3,346,000 | 189,000 | 4,425,000 | 4,425,000 | 4,729,000 | 2,495,000 | 663,000 | 770,000 | 2,392,000 | 1,112,000 | 613,000 | 1,238,000 | -1,597,000 | -1,270,000 | -952,000 | 2,780,869 | 2,445,933 |
net decrease in cash and cash equivalents | -78,227,000 | -28,816,000 | 8,698,000 | 5,453,000 | -58,265,000 | 32,035,000 | -26,368,000 | 5,887,000 | -15,094,000 | -49,860,000 | -8,333,000 | -9,592,000 | -36,754,000 | -11,765,000 | -23,611,000 | -39,414,000 | -8,405,000 | 6,943,000 | -51,999,000 | -35,612,000 | -25,505,000 | -10,311,000 | -2,896,000 | -9,966,000 | 14,557,000 | -80,056,000 | -4,964,000 | -4,088,000 | -161,130,000 | -36,592,000 | -5,205,000 | 192,000 | -8,551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - beginning of period | 158,091,000 | 0 | 0 | 125,433,000 | 0 | 0 | 88,462,000 | 0 | 0 | 104,713,000 | 0 | 0 | 168,387,000 | 0 | 0 | 169,681,000 | 0 | 0 | 192,417,000 | 0 | 0 | 193,136,000 | 0 | 0 | 208,343,000 | 0 | 0 | 161,828,000 | 0 | 0 | 176,967,000 | 0 | 0 | 90,138,000 | 0 | 0 | 125,650,000 | 0 | 0 | 307,335,000 | 0 | 0 | 35,856,000 | 0 | 0 | 37,548,000 | 0 | 0 | 100,467,000 | 0 | 0 | 42,404,000 | 0 | 0 | 90,034,000 | 90,034,000 | 0 | 0 | 58,247,000 | 0 | 0 | 42,132,000 | 0 | 23,372,000 | 58,958,000 | |||||||||||||||||||||
cash and cash equivalents - end of period | 79,864,000 | -41,058,000 | 54,837,000 | 96,617,000 | 39,446,000 | 17,997,000 | 20,976,000 | 5,453,000 | -74,744,000 | 149,055,000 | -11,008,000 | -57,887,000 | 110,122,000 | 13,742,000 | 32,035,000 | 143,313,000 | 5,887,000 | -15,094,000 | 142,557,000 | -8,333,000 | -9,592,000 | 156,382,000 | -11,765,000 | -23,611,000 | 168,929,000 | -8,405,000 | 6,943,000 | 109,829,000 | -19,898,000 | -35,612,000 | 151,462,000 | 47,598,000 | -10,311,000 | 87,242,000 | -9,966,000 | 14,557,000 | 45,594,000 | -4,964,000 | -4,088,000 | 146,205,000 | 2,721,000 | -4,280,000 | 27,410,000 | -15,589,000 | -2,205,000 | 40,979,000 | -10,000,000 | -36,592,000 | 95,262,000 | 23,665,000 | 192,000 | 33,853,000 | -11,713,000 | -10,887,000 | 54,581,000 | 54,581,000 | -6,835,000 | -5,502,000 | 66,171,000 | -3,514,000 | -4,749,000 | 48,946,000 | -4,906,000 | 30,496,000 | 34,747,000 | |||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 1,346,000 | 1,962,000 | 1,630,000 | 1,401,000 | 917,000 | 2,314,000 | 3,137,000 | 1,127,000 | 1,164,000 | 1,470,000 | 1,626,000 | 1,563,000 | 896,000 | 510,000 | 784,000 | 797,000 | 886,000 | 619,000 | 588,000 | 375,000 | 329,000 | 83,000 | 231,000 | 462,000 | 373,000 | 235,000 | 855,000 | 301,000 | 525,000 | 367,000 | 433,000 | 420,000 | 462,000 | 455,000 | 404,000 | 492,000 | 481,000 | 658,000 | 540,000 | 560,000 | 712,000 | 595,000 | 925,000 | 168,000 | 480,000 | 329,000 | 451,000 | 248,000 | 202,000 | 435,000 | 441,000 | 446,000 | 484,000 | 477,000 | 469,000 | 369,000 | 286,000 | 762,000 | 477,000 | 447,000 | 626,000 | 604,000 | 487,000 | 580,000 | 633,000 | 455,000 | 796,000 | 749,000 | 1,028,000 | 951,000 | 818,000 | 1,097,000 | 1,097,000 | 1,538,000 | 1,171,000 | 558,000 | 605,000 | 601,000 | 459,000 | 304,000 | 222,000 | 170,000 | 260,000 | 412,000 | 561,000 | 446,000 |
proceeds of issuance of long-term debt | 1,305,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 17,997,000 | -67,486,000 | 44,342,000 | 63,436,000 | -10,958,000 | -20,703,000 | 65,876,000 | 52,438,000 | -4,280,000 | -8,446,000 | -2,205,000 | 3,431,000 | -11,122,000 | 42,757,000 | -10,887,000 | -35,453,000 | -35,453,000 | -5,502,000 | 7,924,000 | 17,564,000 | -3,514,000 | -4,749,000 | 6,814,000 | -4,906,000 | 7,124,000 | -24,211,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of (proceeds from) loans payable, bank | -1,052,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization including impairment loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share of loss of equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax benefit | 2,088,000 | -463,000 | -565,000 | -258,000 | -406,000 | -674,000 | -1,892,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, equipment and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | -188,000 | 17,989,000 | -1,610,000 | -1,397,000 | 0 | -470,000 | -180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents – beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents – end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of subsidiary shares from noncontrolling interest | 1,000 | 0 | -5,243,000 | -844,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease expense | 236,000 | 9,000 | 16,000 | 18,000 | 19,000 | 22,000 | 165,000 | 685,000 | 196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax expense | -503,000 | 242,000 | 780,000 | -1,767,000 | 72,000 | 222,000 | 222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | 0 | 0 | 2,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lease expense | 1,893,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of buildings, equipment and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of buildings,equipment and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equipment and leasehold improvements | -1,205,000 | -1,442,000 | -317,000 | -1,254,000 | -1,795,000 | -1,968,000 | -964,000 | -794,000 | -1,499,000 | -580,000 | -834,000 | -690,000 | -729,000 | -1,297,000 | -1,541,000 | -1,422,000 | -912,000 | -901,000 | -687,000 | -1,440,000 | -435,000 | -709,000 | -1,398,000 | -903,000 | -1,425,000 | -1,665,000 | -2,015,000 | -3,953,000 | -2,076,000 | -2,215,000 | -3,287,000 | -668,000 | -1,227,000 | -1,340,000 | -949,000 | -1,395,000 | -1,414,000 | -441,000 | -922,000 | -938,000 | -938,000 | |||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment and leasehold improvements | -545,000 | -516,000 | -716,000 | -603,000 | -659,000 | -906,000 | -961,000 | -926,000 | -564,000 | -932,000 | -2,171,000 | -1,599,434 | -1,009,991 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share based compensation | 615,000 | 830,000 | 485,000 | 536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax | -709,000 | -3,630,000 | -1,018,000 | -5,105,000 | -1,445,000 | -1,384,000 | 31,000 | -296,000 | -758,000 | 342,000 | -297,000 | -1,092,000 | 217,000 | -1,789,000 | -1,110,000 | 63,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -294,000 | -5,539,000 | -5,761,000 | -5,888,000 | -5,482,000 | -5,966,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 139,000 | 500,000 | 446,000 | 214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash share-based compensation | 124,000 | 955,000 | 513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to minority interest | -324,000 | -362,000 | 0 | 0 | 0 | 0 | 0 | 0 | -776,000 | -409,109 | -409,109 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of trademark | 0 | 0 | 10,000 | 15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of license | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of stock of subsidiary | 116,000 | 1,021,000 | 285,000 | 143,000 | 637,000 | 36,000 | 556,000 | 98,000 | 0 | 40,000 | 0 | 990,000 | 112,000 | 39,000 | 3,100,000 | 145,000 | -88,000 | 344,000 | 1,372,000 | 1,128,000 | 833,000 | 187,000 | 483,000 | 3,823,000 | 601,000 | 318,000 | 1,649,000 | 127,000 | 127,000 | 291,000 | 355,000 | 1,133,000 | 1,100,000 | 2,149,000 | 107,000 | 271,000 | 303,000 | 168,000 | 356,480 | 505,305 | ||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation arrangements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of shares of subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of stock of subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans payable – banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans payable - banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable – banks | 1,443,000 | 756,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of) loans payable – banks | 168,000 | -278,000 | -3,056,000 | 2,327,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans payable – banks | -5,000 | -170,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on termination of license | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from termination of license, net of transaction fees and other settlements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -1,425,000 | 3,352,000 | 373,000 | 3,411,000 | 2,120,000 | -10,522,000 | 3,773,000 | 2,117,000 | 2,714,000 | -1,042,000 | 2,185,000 | 255,000 | 2,344,000 | 525,000 | 1,982,000 | -4,009,000 | -1,485,000 | -5,978,000 | 3,011,000 | 3,011,000 | -1,617,000 | 1,244,000 | -1,985,000 | 3,294,000 | 140,000 | 330,000 | -1,722,000 | 859,000 | -2,367,000 | 564,000 | -47,000 | 2,052,251 | 213,296 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments of) loans payable – banks | -2,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options including tax benefits | 1,448,000 | 781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for acquisition of noncontrolling interests | 0 | -1,619,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for licenses, trademarks, and other intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options and warrants including tax benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for noncontrolling interests acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and trademark | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayment of) loans payable – banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options, including tax benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of ) loans payable – banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | -188,000 | 447,000 | 15,000 | 24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repayments) of loans payable – banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options and warrants | 195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from (used-in) operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on subsidiary’s issuance of stock | -26,000 | -113,000 | -369,000 | -157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used-in) operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for purchase of subsidiary shares from noncontrolling interest | 87,000 | -142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of subsidiary shares to noncontrolling interest | 2,387,000 | 198,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repayments) of loans payable – bank | -616,000 | -1,690,000 | -1,719,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in net income of consolidated subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of trademark | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for acquisition of minority interests | -88,000 | 88,000 | -1,694,000 | -16,799,000 | -16,799,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in net income of consolidated subsidiary | 1,691,000 | 719,000 | 2,428,000 | 2,428,000 | 1,294,000 | 2,129,000 | 1,279,000 | 2,082,000 | 1,630,000 | 1,190,000 | 2,018,000 | 1,088,000 | 1,406,000 | 3,810,000 | 2,526,370 | 1,349,882 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable – bank | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(benefit) provision for doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on subsidiary’s issuance of stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable - bank | -146,000 | 4,083,000 | 4,083,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of put options | 226,000 | -39,000 | -74,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of trademark | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of put option | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets and receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for acquisition of minority interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loans payable – bank | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of long-term debt | 29,899,000 | 318,000 | 23,591,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loans payable - bank | 2,743,000 | 2,094,000 | 1,019,000 | 3,623,000 | 4,477,000 | 766,000 | 4,107,000 | 7,316,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in net income of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on subsidiary’s issuance of stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -4,416,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loans payable – banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 19,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of trademark | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for licenses, trademarks and other intangible assets | -2,720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock-based compensation transactions | 148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | -150,000 | -64,152 | -64,152 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on subsidiary’s issuance of stock | -73,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in loans payable - banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on subsidiary's issuance of stock | 25,000 | 155,960 | 154,798 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of mold rights | -358,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for licenses acquired | -20,258,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loans payable - banks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of trademark | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash from changes in: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademark acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of trademark | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loan payable, bank | 4,180,100 | 1,415,955 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 3,633,210 | 5,919,241 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 38,289,774 | 38,289,774 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 41,922,984 | 44,209,015 |
