|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 6.41M | 10.37M | 6.24M | 7.66M | 4.94M | 2.88M | 2.64M | 3.88M | 2.97M | 2.56M | 3.15M | 4.02M | 3.13M | 2.45M | 2.61M | 4.19M | 3.43M | 4.35M | 3.99M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 6.41M | 10.37M | 6.24M | 7.66M | 4.94M | 2.88M | 2.64M | 3.88M | 2.97M | 2.56M | 3.15M | 4.02M | 3.13M | 2.45M | 2.61M | 4.19M | 3.43M | 4.35M | 3.99M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.36M | 64.60M | 55.91M | 59.13M | 72.25M | 80.67M | 82.45M | 54.90M | 74.25M | 64.64M | 54.29M | 57.87M | 75.89M | 66.72M | 64.98M | 57.13M | 71.42M | 64.43M | 80.55M | 77.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.50M | 41.16M | 36.18M | 34.27M | 31.02M | 31.96M | 33.61M | 31.21M | 34.01M | 30.50M | 29.49M | 24.14M | 20.56M | 20.19M | 16.72M | 13.36M | 12.97M | 7.94M | 6.39M | 3.64M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.85M | 105.77M | 92.09M | 93.40M | 103.28M | 112.64M | 116.07M | 86.11M | 108.26M | 95.14M | 83.78M | 82.01M | 96.45M | 86.90M | 81.70M | 70.49M | 84.39M | 72.37M | 86.95M | 81.55M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.24M | 108.89M | 62.87M | 67.80M | 73.39M | 85.15M | 75.72M | 84.59M | 79.45M | 82.02M | 73.11M | 85.76M | 80.08M | 73.88M | 70.51M | 81.78M | 75.44M | 69.56M | 60.22M | 68.48M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.74M | 14.71M | 14.15M | 19.62M | 18.55M | 13.66M | 11.06M | 11.84M | 12.18M | 9.71M | 8.71M | 12.06M | 10.91M | 9.54M | 6.95M | 9.43M | 9.47M | 8.16M | 5.36M | 8.19M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.47M | 194.61M | 179.48M | 187.06M | 202.88M | 216.39M | 205.73M | 185.19M | 203.77M | 189.84M | 167.35M | 182.98M | 191.47M | 173.45M | 161.60M | 164.32M | 173.48M | 153.52M | 156.87M | 162.21M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.53M | 58.81M | 58.22M | 57.58M | 56.90M | 83.96M | 85.34M | 78.96M | 76.95M | 75.87M | 75.58M | 76.13M | 75.61M | 75.73M | 75.37M | 75.86M | 76.31M | 76.94M | 77.18M | 77.35M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.43M | 20.15M | 20.15M | 19.90M | 24.57M | 33.43M | 30.73M | 30.86M | 31.40M | 30.86M | 32.59M | 32.00M | 32.02M | 32.88M | 31.91M | 32.36M | 33.31M | 32.99M | 33.06M | 32.73M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.04M | 32.45M | 31.02M | 29.49M | 29.54M | 29.20M | 23.83M | 22.55M | 21.26M | 20.01M | 19.01M | 18.20M | 17.08M | 16.02M | 14.80M | 13.69M | 12.88M | 12.18M | 11.53M | 10.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.47M | 52.60M | 51.17M | 49.39M | 54.11M | 62.62M | 54.56M | 53.41M | 52.66M | 50.86M | 51.60M | 50.19M | 49.10M | 48.90M | 46.71M | 46.05M | 46.19M | 45.17M | 44.59M | 43.63M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.45M | 38.04M | 37.24M | 37.72M | 36.78M | 36.27M | 0.02M | | | | | | | 30.05M | 28.90M | 29.63M | 26.30M | 23.98M | 20.36M | 20.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.34M | 1.35M | 1.28M | 1.22M | 1.25M | 2.38M | 2.31M | 2.42M | 2.58M | 2.96M | 2.99M | 3.77M | 3.81M | 3.48M | 3.48M | 4.32M | 4.17M | 3.07M | 2.92M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.47M | 165.19M | 163.12M | 160.35M | 162.54M | 196.80M | 159.58M | 151.19M | 147.79M | 144.75M | 145.05M | 143.42M | 141.79M | 171.09M | 172.94M | 178.51M | 176.44M | 180.37M | 173.50M | 171.57M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.94M | 359.80M | 342.60M | 347.41M | 365.42M | 413.19M | 365.31M | 336.38M | 351.57M | 334.59M | 312.40M | 326.40M | 333.26M | 344.54M | 334.55M | 342.83M | 349.93M | 333.89M | 330.37M | 333.78M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.84M | 53.69M | 41.41M | 45.48M | 49.94M | 51.23M | 48.78M | 48.55M | 43.93M | 44.90M | 39.50M | 43.37M | 45.92M | 40.01M | 50.08M | 37.26M | 39.89M | 37.74M | 52.52M | 44.09M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.84M | 53.69M | 41.41M | 45.48M | 49.94M | 51.23M | 48.78M | 48.55M | 43.93M | 44.90M | 39.50M | 43.37M | 45.92M | 40.01M | 50.08M | 37.26M | 39.89M | 37.74M | 52.52M | 44.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.89M | 12.96M | 9.52M | 11.59M | 6.57M | 8.82M | 10.56M | 4.18M | 8.71M | 12.36M | 17.44M | 5.34M | 12.89M | 11.25M | 12.45M | 11.02M | 7.77M | 9.16M | 11.35M | 13.47M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | 0.10M | 0.08M | 0.06M | 0.08M | 0.13M | 0.12M | 0.10M | 0.10M | 0.10M | 0.16M | 0.17M | 0.17M | 0.17M | 0.15M | 0.18M | 0.17M | 0.15M | 0.14M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 13.15M | 13.41M | 19.31M | 2.58M | 4.61M | 6.78M | 14.56M | 4.32M | 4.09M | 12.48M | 11.46M | 7.53M | 2.33M | 1.99M | 1.79M | 2.36M | 9.06M | 0.97M | 8.67M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.96M | 97.94M | 86.19M | 89.80M | 96.60M | 105.10M | 103.11M | 88.50M | 91.64M | 96.04M | 94.50M | 84.18M | 80.43M | 76.39M | 88.30M | 63.87M | 68.61M | 69.53M | 83.92M | 72.95M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.12M | 32.34M | 31.15M | 35.53M | 49.22M | 98.84M | 91.75M | 79.98M | 89.40M | 71.59M | 55.17M | 77.93M | 87.01M | 68.38M | 46.77M | 82.35M | 81.45M | 58.55M | 42.60M | 59.54M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.32M | 0.52M | 0.58M | 0.49M | 0.44M | 0.42M | 0.41M | 0.40M | 0.31M | 0.72M | 0.68M | 0.57M | 0.58M | 0.70M | 0.81M | 0.80M | 0.79M | 0.72M | 0.87M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | 3.95M | 11.03M | 3.66M | 3.63M | 2.82M | 3.11M | 1.75M | 1.72M | 1.13M | 1.23M | 1.19M | 1.17M | 1.13M | 1.15M | 1.11M | 1.13M | 1.06M | 0.90M | 0.87M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.01M | 11.96M | 15.13M | 14.37M | 10.79M | 10.00M | 17.29M | 13.42M | 12.67M | 12.31M | 11.87M | 11.18M | 10.50M | 9.92M | 14.71M | 20.11M | 19.78M | 25.70M | 24.27M | 23.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.47M | 11.24M | 9.61M | 9.17M | 10.14M | 8.73M | 7.58M | 7.71M | 7.54M | 7.39M | 6.80M | 6.65M | 6.50M | 6.29M | 4.61M | 3.79M | 3.72M | 3.44M | 2.68M | 2.67M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.57M | 166.19M | 149.38M | 156.54M | 174.24M | 228.76M | 220.13M | 191.65M | 201.43M | 185.07M | 162.77M | 174.48M | 179.10M | 155.82M | 150.93M | 167.44M | 170.97M | 155.65M | 151.69M | 157.49M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.05M | 177.43M | 158.99M | 165.72M | 184.38M | 237.49M | 227.71M | 199.36M | 208.98M | 192.46M | 169.57M | 181.12M | 185.61M | 162.11M | 155.54M | 171.23M | 174.68M | 159.09M | 154.37M | 160.16M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.24M | 32.45M | 31.25M | 35.61M | 49.29M | 98.92M | 91.88M | 80.10M | 89.50M | 71.69M | 55.27M | 78.08M | 87.17M | 68.54M | 46.94M | 82.50M | 81.63M | 58.72M | 42.76M | 59.68M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.89M | 182.37M | 183.61M | 181.70M | 181.04M | 175.70M | 137.60M | 137.01M | 142.59M | 142.13M | 142.84M | 145.28M | 147.65M | 182.44M | 179.01M | 171.59M | 175.24M | 174.80M | 176.00M | 173.62M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.89M | 182.37M | 183.61M | 181.70M | 181.04M | 175.70M | 137.60M | 137.01M | 142.59M | 142.13M | 142.84M | 145.28M | 147.65M | 182.44M | 179.01M | 171.59M | 175.24M | 175.59M | 175.28M | 173.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.94M | 359.80M | 342.60M | 347.41M | 365.42M | 413.19M | 365.31M | 336.38M | 351.57M | 334.59M | 312.40M | 326.40M | 333.26M | 344.54M | 334.55M | 342.83M | 349.93M | 333.89M | 330.37M | 333.78M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.07M | 0.14M | 0.15M | 0.15M | 0.19M | 0.17M | 0.26M | 0.30M | 0.31M | 0.38M | 0.02M | 0.33M | 0.46M | 0.54M | 0.17M | 0.28M | 0.87M | | 0.79M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.72M | 169.07M | 168.73M | -19.12M | 169.18M | -26.21M | -21.16M | 121.02M | 124.55M | -20.12M | -19.25M | 129.07M | 131.92M | 167.82M | 167.58M | 165.47M | -20.14M | 172.71M | -20.89M | -22.08M |