|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84M | 5.84M | 6.94M | 15.51M | 7.54M | 22.18M | 23.48M | 52.07M | 29.93M | 19.25M | 10.72M | 27.59M | 16.33M | 21.48M | 7.11M | 11.90M | 8.08M | 14.02M | 14.59M | 23.81M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.06M | 43.54M | 49.63M | 32.46M | 36.89M | 41.73M | 35.85M | 36.52M | 21.00M | 19.53M | 12.42M | 5.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84M | 5.84M | 6.94M | 15.51M | 7.54M | 22.18M | 23.48M | 52.07M | 46.00M | 62.78M | 60.35M | 60.05M | 53.22M | 63.21M | 42.96M | 48.42M | 29.08M | 33.54M | 27.02M | 28.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 2.01M | 1.60M | 2.11M | 1.17M | 1.45M | 1.02M | 1.72M | 1.19M | 0.88M | 2.96M | 3.92M | 0.88M | 0.90M | 0.84M | 1.63M | 1.34M | 1.20M | 0.62M | 1.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 2.01M | 1.60M | 2.11M | 1.17M | 1.45M | 1.02M | 1.72M | 1.19M | 0.88M | 2.96M | 3.92M | 0.88M | 0.90M | 0.84M | 1.63M | 1.34M | 1.20M | 0.62M | 1.86M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.39M | 73.37M | 82.28M | 81.76M | 96.87M | 96.73M | 106.82M | 93.00M | 100.26M | 87.53M | 99.86M | 80.97M | 91.24M | 78.61M | 89.14M | 75.49M | 85.46M | 78.89M | 85.04M | 73.52M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 5.76M | 6.93M | 6.62M | 8.08M | 8.50M | 8.51M | 7.21M | 7.71M | 6.75M | 7.33M | 8.31M | 9.56M | 8.98M | 7.32M | 6.36M | 9.00M | 9.01M | 7.85M | 6.75M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.28M | 86.98M | 97.75M | 106.00M | 113.66M | 128.86M | 139.82M | 154.01M | 155.15M | 157.95M | 170.50M | 153.25M | 154.90M | 151.69M | 140.26M | 131.89M | 124.89M | 122.64M | 120.53M | 110.97M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.59M | 48.81M | 45.77M | 1.10M | 42.15M | 39.76M | 39.62M | 1.70M | 35.77M | 35.40M | 38.43M | 2.30M | 44.33M | 47.79M | 51.99M | 56.98M | 58.95M | 60.05M | 59.82M | 60.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.70M | | 35.54M | 33.48M | 31.45M | 29.07M | 23.97M | 22.22M | 21.53M | 20.18M | 19.40M | 19.61M | 19.34M | 20.50M | 19.50M | 20.98M | 74.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.57M | 0.57M | 0.56M | 0.56M | 0.57M | 0.56M | 0.56M | 0.55M | 0.56M | 0.45M | 0.46M | 0.48M | 0.48M | 0.50M | 0.51M | 0.49M | 0.49M | 0.77M | 0.75M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.40M | 175.47M | 166.17M | 173.96M | 173.74M | 204.46M | 200.71M | 196.59M | 192.52M | 194.01M | 202.16M | 204.50M | 221.73M | 232.07M | 241.06M | 249.07M | 255.19M | 286.20M | 281.01M | 255.98M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.69M | 262.45M | 263.92M | 279.96M | 287.39M | 333.32M | 340.54M | 350.60M | 347.67M | 351.96M | 372.66M | 357.74M | 376.63M | 383.77M | 381.32M | 380.95M | 380.08M | 408.84M | 401.54M | 366.95M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.64M | 19.88M | 29.77M | 25.16M | 29.41M | 27.96M | 26.56M | 27.55M | 25.88M | 20.90M | 28.26M | 17.35M | 28.48M | 22.58M | 28.01M | 24.34M | 30.82M | 24.42M | 28.30M | 22.94M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.64M | 19.88M | 29.77M | 25.16M | 29.41M | 27.96M | 26.56M | 27.55M | 25.88M | 20.90M | 28.26M | 17.35M | 28.48M | 22.58M | 28.01M | 24.34M | 30.82M | 24.42M | 28.30M | 22.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.45M | 27.49M | 32.75M | 35.10M | 28.45M | 29.59M | 34.24M | 36.88M | 27.07M | 27.51M | 31.95M | 35.30M | 23.83M | 25.50M | 26.20M | 30.43M | 20.75M | 24.01M | 22.25M | 26.63M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.29M | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.33M | 36.94M | 37.15M | 35.19M | 36.50M | 37.11M | 36.71M | 37.33M | 37.07M | 37.73M | 40.84M | 37.22M | 34.64M | 35.16M | 35.35M | 35.92M | 34.66M | 33.19M | 34.71M | 35.88M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.87M | 84.60M | 99.67M | 95.46M | 94.36M | 94.66M | 97.51M | 101.75M | 90.02M | 86.13M | 101.04M | 89.88M | 86.95M | 83.24M | 89.57M | 90.70M | 86.23M | 81.62M | 85.26M | 85.45M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.67M | 16.54M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | 0.43M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.86M | 122.31M | 112.25M | 120.41M | 118.94M | 114.46M | 111.00M | 106.91M | 106.84M | 111.91M | 119.50M | 117.32M | 134.58M | 141.48M | 145.77M | 148.69M | 152.68M | 185.94M | 178.57M | 173.35M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 4.58M | 4.27M | 5.87M | 6.03M | 6.50M | 4.58M | 4.71M | 5.13M | 3.82M | 1.35M | 1.60M | 1.54M | 2.10M | 0.53M | 0.34M | 0.46M | 0.35M | 0.50M | 0.06M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.34M | 143.43M | 116.52M | 126.28M | 124.97M | 120.96M | 115.58M | 111.62M | 111.97M | 115.73M | 120.85M | 118.91M | 136.12M | 143.58M | 146.30M | 149.04M | 153.14M | 186.29M | 179.07M | 173.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.20M | 228.03M | 216.19M | 221.74M | 219.33M | 215.62M | 213.09M | 213.37M | 202.00M | 201.86M | 221.89M | 208.79M | 223.08M | 226.81M | 235.87M | 239.73M | 239.37M | 267.92M | 264.33M | 258.85M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.74M | 16.83M | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.48M | 34.43M | 47.73M | 58.22M | 68.06M | 117.69M | 127.44M | 137.23M | 145.67M | 150.10M | 150.77M | 148.95M | 153.55M | 156.95M | 145.46M | 141.22M | 140.71M | 140.93M | 137.20M | 108.09M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.48M | 34.43M | 47.73M | 58.22M | 68.06M | 117.69M | 127.44M | 137.23M | 145.67M | 150.10M | 150.77M | 148.95M | 153.55M | 156.95M | 145.46M | 141.22M | 140.71M | 140.93M | 137.20M | 108.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.69M | 262.45M | 263.92M | 279.96M | 287.39M | 333.32M | 340.54M | 350.60M | 347.67M | 351.96M | 372.66M | 357.74M | 376.63M | 383.77M | 381.32M | 380.95M | 380.08M | 408.84M | 401.54M | 366.95M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 0.72M | 0.48M | 12.76M | 1.37M | 0.44M | 15.63M | -15.62M | 0.49M | 17.87M | 0.44M | -21.04M | 0.44M | -21.09M | -24.68M | 0.57M | -25.91M | -25.91M | 1.26M | 25.91M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -211.90M | -6.11M | -173.79M | -5.53M | -5.46M | -5.40M | -83.08M | -4.93M | -4.88M | -56.16M | -1.67M | -46.90M | -43.11M | -40.73M | -42.53M | -43.85M | -45.79M | -46.05M | -50.17M | -79.75M |