|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.37M | 0.61M | 0.09M | 0.48M | 0.22M | 0.11M | 1.31M | 0.12M | 5.92M | 6.46M | 2.50M | 9.50M | 6.25M | 10.70M | 1.15M | 3.71M | 0.35M | 0.70M | 0.05M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.37M | 0.61M | 0.09M | 0.48M | 0.22M | 0.11M | 1.31M | 0.12M | 5.92M | 6.46M | 2.50M | 9.50M | 6.25M | 10.70M | 1.15M | 3.71M | 0.35M | 0.70M | 0.05M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | 9.73M | 9.59M | 8.37M | 6.44M | 8.11M | 11.72M | 13.93M | 10.63M | 12.36M | 10.84M | 13.16M | 10.68M | 12.01M | 10.59M | 11.34M | 10.08M | 11.40M | 8.16M | 9.83M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 2.80M | 2.63M | 2.14M | 2.42M | 3.16M | 3.01M | 2.62M | 2.33M | 2.80M | 3.02M | 3.04M | 2.79M | 3.44M | 3.45M | 3.03M | 2.86M | 3.89M | 3.72M | 3.27M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.88M | 12.53M | 12.22M | 10.51M | 8.86M | 11.27M | 14.73M | 16.55M | 12.96M | 15.16M | 13.87M | 16.20M | 13.47M | 15.46M | 14.03M | 14.37M | 12.94M | 15.29M | 11.88M | 13.09M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.47M | 1.67M | 1.93M | 2.85M | 2.87M | 2.50M | 4.70M | 5.26M | 5.79M | 5.49M | 5.98M | 4.85M | 4.76M | 4.46M | 4.28M | 5.53M | 4.54M | 4.04M | 3.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 2.96M | 3.19M | 2.31M | 1.06M | 0.02M | 2.72M | 2.88M | 1.08M | 3.83M | 3.29M | 3.30M | 2.89M | 3.47M | 3.29M | 2.19M | 1.20M | 3.62M | 0.19M | 3.67M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 16.36M | 19.20M | 18.66M | 15.64M | 16.93M | 22.90M | 27.80M | 21.61M | 30.11M | 33.95M | 30.62M | 30.85M | 29.14M | 34.34M | 24.53M | 25.17M | 22.30M | 19.58M | 21.42M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 577.13M | 581.57M | 3.75M | 3.76M | 3.76M | 655.96M | 668.03M | 3.73M | 3.71M | 3.71M | 714.28M | 722.22M | 723.82M | 734.22M | 747.19M | 756.69M | 770.49M | 3.58M | 801.69M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | 5.76M | 5.05M | 0.25M | 8.13M | 7.12M | 0.21M | 10.54M | 0.18M | 11.01M | 0.13M | 8.50M | 0.13M | 0.04M | 0.11M | 6.53M | 0.11M | 0.10M | 0.09M | 9.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | 9.97M | 9.24M | 9.30M | 12.34M | 11.32M | 17.73M | 16.68M | 17.22M | 17.16M | 14.65M | 14.64M | 15.13M | 15.03M | 12.58M | 12.48M | 12.94M | 12.92M | 12.91M | 15.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.36M | 609.97M | 616.44M | 624.72M | 719.79M | 719.79M | 719.79M | 719.79M | 766.83M | 766.83M | 766.83M | 766.83M | 798.62M | 783.13M | 796.02M | 798.62M | 808.85M | 819.30M | 833.91M | 851.23M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | 6.99M | 5.26M | 10.21M | 12.44M | 8.58M | 9.08M | 10.93M | 8.10M | 9.22M | 8.43M | 9.70M | 7.88M | 7.80M | 9.65M | 11.23M | 9.18M | 10.42M | 12.21M | 14.02M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 1.62M | 1.54M | 1.59M | 1.56M | 2.00M | 2.02M | 0.04M | 0.21M | 0.56M | 2.22M | 2.23M | 0.05M | 0.07M | 2.33M | 2.17M | 0.30M | 0.06M | 2.23M | 0.10M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.52M | | | 2.58M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 11.06M | 9.32M | 11.80M | 14.00M | 13.15M | 11.11M | 10.97M | 8.31M | 9.78M | 10.65M | 11.93M | 7.93M | 7.88M | 11.98M | 13.39M | 9.48M | 10.49M | 14.44M | 14.12M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 5.16M | 3.69M | 0.92M | 4.28M | 0.90M | 4.14M | 0.99M | 4.06M | 0.90M | 4.64M | 3.52M | 4.34M | 2.25M | 5.57M | 5.34M | 5.25M | 3.11M | 6.71M | 4.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.70M | 1.61M | 1.45M | 2.14M | 2.59M | 3.17M | 3.19M | 2.90M | 3.06M | 2.23M | 1.69M | 1.65M | 1.67M | 1.67M | 2.05M | 2.13M | 2.19M | 2.02M | 2.37M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.72M | 25.69M | 27.61M | 26.70M | 27.41M | 9.58M | 9.40M | 20.17M | 21.61M | | | | | | | | | 1.99M | 0.31M | 5.72M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 2.39M | 1.69M | | 0.24M | 0.79M | 1.10M | 0.01M | 0.62M | 0.19M | 0.03M | 0.00M | 0.83M | 0.65M | 0.33M | 0.50M | 1.76M | 1.30M | 0.63M | 0.39M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 2.33M | 2.31M | 1.51M | 2.37M | 2.39M | 2.48M | 1.67M | 1.66M | 2.57M | 1.90M | 1.84M | 2.37M | 2.62M | 1.98M | 2.10M | 2.03M | 3.39M | 3.48M | 3.47M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.18M | 49.75M | 48.00M | 47.21M | 51.92M | 33.49M | 32.88M | 44.07M | 43.54M | 24.75M | 27.18M | 22.41M | 21.73M | 22.43M | 28.04M | 25.59M | 25.63M | 25.57M | 28.97M | 33.72M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.89M | 143.29M | 143.33M | 143.26M | 142.91M | 173.60M | 174.03M | 175.62M | 176.26M | 175.60M | 175.88M | 178.31M | 178.33M | 177.49M | 176.89M | 176.51M | 175.93M | 175.14M | 174.66M | 174.28M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.49M | 4.28M | 0.46M | 0.46M | 0.45M | 0.45M | 0.44M | 3.69M | 0.43M | 3.49M | 3.26M | 2.80M | 2.77M | 2.59M | 2.39M | 0.41M | 0.41M | 0.40M | 1.37M | 0.40M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.08M | 47.25M | 47.90M | 53.13M | 53.37M | 52.70M | 54.89M | 54.55M | 54.46M | 55.21M | 58.23M | 58.38M | 58.27M | 51.04M | 52.34M | 52.27M | 52.12M | 52.73M | 53.75M | 54.76M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.43M | 0.43M | 0.44M | 0.44M | 0.44M | 0.44M | 0.47M | 0.50M | 0.49M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.41M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.03M | 73.83M | 74.75M | 79.58M | 80.30M | 79.39M | 91.29M | 87.86M | 87.69M | 88.16M | 88.23M | 87.78M | 88.14M | 88.02M | 86.26M | 84.93M | 84.46M | 84.65M | 82.64M | 82.23M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.49M | 438.11M | 441.80M | 446.71M | 539.23M | 538.89M | 531.92M | 531.86M | 577.69M | 539.56M | 537.24M | 536.43M | 566.64M | 548.72M | 557.71M | 559.43M | 567.20M | 574.39M | 585.07M | 601.31M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.60M | 168.98M | 170.93M | 169.96M | 170.32M | 183.18M | 183.44M | 195.79M | 197.87M | 175.60M | 175.88M | 178.31M | 178.33M | 177.49M | 176.89M | 176.51M | 175.93M | 177.12M | 174.97M | 180.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.87M | 171.86M | 174.64M | 178.01M | 180.56M | 180.90M | 187.87M | 187.93M | 189.14M | 227.27M | 229.59M | 230.40M | 231.99M | 234.42M | 238.31M | 239.19M | 241.65M | 244.91M | 248.84M | 249.92M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.87M | 171.86M | 174.64M | 178.01M | 180.56M | 180.90M | 187.87M | 187.93M | 189.14M | 227.27M | 229.59M | 230.40M | 231.99M | 234.42M | 238.31M | 239.19M | 241.65M | 244.91M | 248.84M | 249.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.36M | 609.97M | 616.44M | 624.72M | 719.79M | 719.79M | 719.79M | 719.79M | 766.83M | 766.83M | 766.83M | 766.83M | 798.62M | 783.13M | 796.02M | 798.62M | 808.85M | 819.30M | 833.91M | 851.23M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.41M | 58.01M | 60.55M | 63.61M | 65.57M | 65.46M | 71.60M | 71.29M | 72.34M | 74.09M | 76.24M | 76.74M | 78.17M | 80.46M | 84.23M | 84.97M | 87.30M | 90.42M | 94.21M | 95.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M |