|
Cash & Equivalents (Quarter)
|
4.53M | 6.60M | 6.74M | 20.70M | 19.57M | 25.20M | 33.04M | 42.52M | 25.19M | | 24.42M | 28.11M | 24.19M | 25.69M | 22.86M | 33.41M | 32.15M | 46.41M | 31.80M | 29.50M | 27.27M | 29.62M | 29.42M | 31.21M | 24.07M | 26.70M | 31.27M | 37.68M | 39.47M | 25.26M | 31.10M | 36.16M | 40.46M | 16.68M | 23.38M | 16.68M | 15.02M | 13.77M | 11.88M | 10.85M | 32.95M | 41.07M | 62.36M | 63.79M | 59.53M | 19.14M | 16.46M | 13.99M | 14.74M | 12.90M | 14.12M | 17.21M | 18.26M | 24.66M | 25.80M | 15.16M | 16.94M | 21.61M | 32.32M | 30.05M | 21.58M | 10.75M | 20.58M | 22.25M |
|
Short-term Investments (Quarter)
|
| | | | 23.52M | 15.90M | 4.70M | 2.00M | 16.50M | | | | 27.50M | | 32.00M | 30.50M | 29.00M | 15.00M | 33.00M | 33.00M | 33.00M | 33.00M | 33.00M | 42.00M | 41.00M | 41.00M | 35.00M | 35.00M | 34.00M | 50.00M | 41.00M | 38.02M | 36.02M | 58.61M | 55.61M | 63.73M | 62.73M | 58.79M | 61.91M | 59.00M | 40.05M | 26.10M | 5.50M | 5.50M | 5.50M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
4.53M | 6.60M | 6.74M | 20.70M | 43.08M | 41.10M | 37.74M | 44.52M | 41.69M | | 24.42M | 28.11M | 51.69M | 25.69M | 54.86M | 63.91M | 61.15M | 61.41M | 64.80M | 62.50M | 60.27M | 62.62M | 62.42M | 73.22M | 65.07M | 67.70M | 66.27M | 72.68M | 73.47M | 75.26M | 72.10M | 74.18M | 76.48M | 75.29M | 78.99M | 80.41M | 77.75M | 72.56M | 73.80M | 69.85M | 73.00M | 67.17M | 67.86M | 69.29M | 65.03M | 19.14M | 16.46M | 13.99M | 14.74M | 12.90M | 14.12M | 17.21M | 18.26M | 24.66M | 25.80M | 15.16M | 16.94M | 21.61M | 32.32M | 30.05M | 21.58M | 10.75M | 20.58M | 22.25M |
|
Receivables - Net (Quarter)
|
| | | | 8.68M | 14.93M | 18.13M | 10.40M | 11.59M | 9.55M | 11.55M | 11.39M | 9.44M | 17.24M | 13.95M | 12.37M | 10.34M | 12.30M | 15.29M | 15.27M | 17.25M | 15.55M | 22.16M | 10.86M | 12.73M | 16.18M | 18.41M | 11.49M | 11.48M | 11.21M | 11.35M | 16.55M | 17.03M | 12.70M | 15.56M | 15.16M | 17.58M | 14.42M | 12.12M | 17.90M | 15.40M | 17.05M | 19.28M | 19.88M | 17.38M | 18.27M | 27.88M | 36.65M | 27.64M | 27.42M | 27.11M | 35.02M | 24.00M | 29.54M | 28.71M | 35.67M | 44.40M | 36.77M | 29.08M | 34.95M | 35.51M | 34.66M | 42.14M | 31.70M |
|
Receivables - Other (Quarter)
|
| | | | 14.28M | 12.12M | 14.13M | 12.64M | 12.67M | 7.66M | 9.76M | 7.66M | 0.46M | 10.13M | 9.51M | 6.59M | 7.83M | 7.63M | 10.21M | 13.29M | 18.66M | 18.49M | 8.54M | 8.45M | 11.85M | 13.72M | 10.10M | 14.50M | 15.84M | 11.46M | 12.69M | 10.71M | 8.08M | 11.84M | 10.58M | 7.32M | 7.52M | 9.85M | 13.04M | 14.32M | 14.59M | 15.68M | 13.69M | 14.95M | 19.99M | 28.53M | 29.04M | 24.93M | 25.57M | 28.09M | 30.67M | 33.51M | 39.68M | 34.47M | 34.98M | 28.67M | 28.02M | 40.04M | 40.73M | 37.78M | 38.49M | 39.36M | 50.11M | 57.82M |
|
Receivables (Quarter)
|
| | | | 22.96M | 27.04M | 32.26M | 23.03M | 24.26M | 17.20M | 21.31M | 19.04M | 9.90M | 27.36M | 23.46M | 18.96M | 18.17M | 19.93M | 25.50M | 28.57M | 35.91M | 34.03M | 30.70M | 19.31M | 24.58M | 29.90M | 28.51M | 25.99M | 27.32M | 22.67M | 24.04M | 27.26M | 25.11M | 24.54M | 26.14M | 22.47M | 25.10M | 24.26M | 25.16M | 32.22M | 29.99M | 32.74M | 32.97M | 34.83M | 37.37M | 46.81M | 56.91M | 61.58M | 53.22M | 55.51M | 57.78M | 68.53M | 63.68M | 64.01M | 63.69M | 64.34M | 72.42M | 76.81M | 69.81M | 72.73M | 74.00M | 74.02M | 92.25M | 89.53M |
|
Raw Materials (Quarter)
|
| | | | | | | | 2.37M | | | 2.94M | 2.87M | 2.74M | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.71M | 2.62M | 2.85M | 3.06M | 3.15M | 3.30M | 3.39M | 3.49M | 4.05M | 4.16M | 3.95M | 4.14M | 3.80M | 4.13M | 4.17M | 4.34M | 3.59M | 3.57M | 3.79M | 4.40M | 5.07M | 5.00M | 5.81M | 5.86M | 5.81M | 6.20M | 5.82M |
|
Work In Process (Quarter)
|
| | | | | | | | 12.40M | | | 12.56M | 13.47M | 12.36M | | | | | | | | | | | | | | | | | | | | | | | 20.55M | 20.31M | 19.72M | 16.46M | 18.02M | 18.28M | 14.83M | 12.39M | 12.20M | 13.40M | 11.45M | 15.00M | 11.63M | 12.20M | 13.90M | 18.43M | 20.55M | 20.31M | 21.15M | 25.06M | 27.07M | 25.64M | 24.03M | 31.54M | 32.58M | 30.07M | 34.67M | 40.15M |
|
Finished Goods (Quarter)
|
| | | | | | | | 0.59M | | | 0.62M | 0.57M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.07M | 1.26M | 1.09M | 1.21M | 1.22M | 2.48M | 1.69M | 1.65M | 1.70M | 2.11M | 1.48M | 1.64M | 2.26M | 1.81M | 1.48M | 1.40M | 1.59M | 2.28M | 2.23M | 1.95M | 2.05M | 2.50M | 1.68M | 1.59M | 1.51M | 1.56M | 2.56M |
|
Inventory (Quarter)
|
| | | | 8.26M | 5.64M | 6.61M | 5.97M | 15.36M | | | 16.12M | 16.91M | 15.62M | 11.22M | 11.09M | 16.52M | 20.32M | 22.03M | 20.83M | 13.99M | 11.71M | 10.65M | 11.80M | 15.45M | 14.60M | 7.86M | 15.43M | 9.25M | 7.91M | 13.30M | 8.90M | 21.68M | 19.32M | 20.76M | 22.52M | 24.67M | 24.09M | 23.60M | 20.41M | 22.29M | 22.66M | 20.61M | 17.46M | 17.33M | 19.14M | 17.72M | 20.43M | 17.41M | 18.26M | 19.85M | 24.08M | 26.29M | 25.49M | 27.01M | 31.08M | 33.41M | 32.76M | 31.54M | 39.03M | 40.02M | 37.39M | 42.43M | 48.52M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | 0.04M | 0.04M | 0.04M | | 0.07M | | 0.09M | 0.05M | 0.67M | 0.71M | 0.88M | 1.00M | 0.65M | 0.53M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | 0.83M | 0.74M | 0.83M | 0.60M | 0.47M | | | | 0.78M | | 1.23M | 1.00M | 0.46M | 0.86M | 0.93M | 0.81M | 0.53M | 0.98M | 0.92M | 0.87M | 0.61M | 1.41M | 1.36M | 1.06M | 0.68M | 0.91M | 1.36M | 1.18M | 0.77M | 1.34M | 1.57M | 1.67M | 1.33M | 1.46M | 1.17M | 1.29M | 0.91M | 1.26M | 1.38M | 1.00M | 0.51M | 1.56M | 2.19M | 1.91M | 1.39M | 2.21M | 2.23M | 1.90M | 1.84M | 2.67M | 2.85M | 4.01M | 3.56M | 4.01M | 4.41M | 3.87M | 4.25M | 4.05M | 4.01M | 3.49M |
|
Current Assets (Quarter)
|
| | | | 77.14M | 76.43M | 79.45M | 76.82M | 76.98M | | | | 88.90M | | 92.92M | 96.73M | 97.46M | 95.74M | 106.14M | 107.50M | 111.05M | 109.88M | 107.31M | 108.07M | 102.73M | 108.14M | 105.26M | 109.39M | 110.73M | 106.75M | 107.09M | 112.81M | 115.40M | 121.49M | 129.24M | 127.78M | 134.78M | 123.63M | 124.55M | 124.54M | 126.68M | 124.80M | 123.14M | 123.20M | 120.25M | 88.07M | 95.44M | 100.57M | 87.22M | 89.33M | 94.55M | 112.31M | 110.07M | 117.35M | 120.12M | 115.33M | 126.33M | 135.19M | 138.21M | 145.71M | 141.37M | 127.52M | 159.45M | 163.81M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 11.71M | 11.86M | 12.76M | 13.36M | 13.45M | | | | 13.29M | | 13.24M | 13.80M | 16.45M | 18.56M | 19.70M | 19.88M | 19.81M | 19.36M | 19.12M | 18.98M | 18.75M | 18.30M | 17.81M | 17.38M | 17.02M | 16.65M | 16.45M | 16.10M | 17.05M | 16.72M | 16.48M | 17.36M | 17.07M | 16.84M | 16.76M | 16.91M | 17.59M | 17.32M | 17.33M | 17.46M | 17.62M | 25.62M | 25.34M | 25.22M | 24.88M | 24.23M | 24.35M | 25.25M | 25.52M | 25.91M | 27.12M | 29.03M | 32.08M | 34.00M | 36.60M | 44.13M | 50.65M | 53.34M | 56.55M | 57.32M |
|
Goodwill (Quarter)
|
| | | | 6.91M | 7.40M | 6.91M | 6.94M | 6.94M | | | | 6.94M | | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | | | | | | | | | | 22.92M | 22.82M | 22.82M | 23.52M | 23.52M | 23.52M | 23.52M | 23.52M | 23.52M | 23.52M | 25.09M | 25.52M | 25.52M | 25.52M | 25.52M | 25.52M | 25.52M | 25.52M | 26.18M |
|
Intangibles (Quarter)
|
| | | | 5.22M | 5.10M | 5.06M | 5.01M | 12.80M | 2.42M | 2.87M | | 4.79M | | 12.80M | 4.65M | 4.61M | 4.56M | 4.52M | 4.47M | 12.80M | 4.38M | 4.34M | 4.29M | 12.80M | 12.80M | 4.16M | 12.80M | 12.80M | 12.80M | 12.80M | 3.43M | 3.39M | 3.70M | 3.30M | 3.70M | | | | | | | | | | 11.07M | 10.66M | 11.80M | 8.99M | 8.64M | 8.30M | 7.96M | 7.61M | 25.80M | 19.91M | 26.52M | 33.00M | 25.29M | 33.00M | 6.94M | 33.00M | 6.83M | 6.81M | 29.75M |
|
Goodwill & Intangibles (Quarter)
|
| | | | 12.13M | 12.51M | 11.97M | 11.95M | 19.74M | 2.42M | 2.87M | | 11.73M | | 19.74M | 11.59M | 11.55M | 11.50M | 11.46M | 11.41M | 19.74M | 11.32M | 11.28M | 11.23M | 19.74M | 19.74M | 11.10M | 19.74M | 19.74M | 19.74M | 19.74M | 4.66M | 4.61M | 4.92M | 4.52M | 4.92M | | | | | | | | | | 33.99M | 33.48M | 34.62M | 32.51M | 32.17M | 31.82M | 31.48M | 31.13M | 49.32M | 43.43M | 51.60M | 58.52M | 50.81M | 58.52M | 32.46M | 58.52M | 32.35M | 32.33M | 55.93M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | 2.02M | 1.90M | 2.01M | 2.18M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.05M | | | | | | | | 2.44M | 2.17M | 2.29M | 2.21M | 2.80M | 1.79M | 1.49M | 1.73M | 2.98M | 2.83M | 2.88M | 2.93M | 1.50M | 1.37M | 1.44M | 1.53M |
|
Other Non-Current Assets (Quarter)
|
| | | | 6.68M | 6.89M | 7.10M | 0.12M | 0.10M | | | | 0.17M | | 0.01M | 0.20M | 5.76M | 6.08M | 6.34M | 0.18M | 0.15M | 1.64M | 0.13M | 2.25M | 0.17M | 0.17M | 0.18M | 0.20M | 2.34M | 2.58M | 0.28M | 3.11M | 0.20M | 0.22M | 0.17M | 0.17M | 4.85M | 4.49M | 0.14M | 0.15M | 3.46M | 0.10M | 3.88M | 0.11M | 0.10M | 6.52M | 0.21M | 0.20M | 7.06M | 0.18M | 0.17M | 0.17M | 6.11M | 6.18M | 6.25M | 6.32M | 0.72M | 1.19M | 1.61M | 6.57M | 2.40M | 2.58M | 2.82M | 6.05M |
|
Non-Current Assets (Quarter)
|
| | | | 40.93M | 41.77M | 42.23M | 43.03M | 38.00M | | | | 37.83M | | 37.93M | 38.84M | 44.18M | 46.65M | 47.99M | 48.38M | 42.96M | 42.76M | 42.77M | 42.94M | 40.40M | 39.91M | 39.39M | 38.94M | 40.84M | 40.78M | 40.76M | 25.81M | 27.93M | 27.86M | 27.81M | 28.98M | 21.49M | 21.70M | 21.91M | 22.26M | 21.44M | 21.30M | 21.48M | 21.79M | 24.03M | 97.30M | 96.40M | 95.51M | 96.47M | 94.89M | 94.35M | 95.35M | 93.85M | 92.68M | 93.01M | 103.38M | 107.55M | 108.97M | 111.33M | 118.54M | 122.74M | 124.82M | 127.54M | 129.11M |
|
Assets (Quarter)
|
| | | | 118.07M | 118.19M | 121.68M | 119.85M | 114.98M | | | | 126.73M | | 130.85M | 135.57M | 141.63M | 142.39M | 154.13M | 155.87M | 154.00M | 152.64M | 150.08M | 151.01M | 143.13M | 148.04M | 144.65M | 148.33M | 151.57M | 147.53M | 147.85M | 138.62M | 143.33M | 149.35M | 157.06M | 156.76M | 156.27M | 145.33M | 146.46M | 146.80M | 148.12M | 146.11M | 144.62M | 144.99M | 144.28M | 185.37M | 191.84M | 196.08M | 183.69M | 184.21M | 188.91M | 207.66M | 203.92M | 210.03M | 213.13M | 218.71M | 233.88M | 244.16M | 249.53M | 264.25M | 264.11M | 252.34M | 286.99M | 292.93M |
|
Accounts Payables (Quarter)
|
| | | | 9.95M | 7.32M | 6.33M | 6.33M | 6.30M | | | | 9.43M | | 7.56M | 8.12M | 10.08M | 7.13M | 12.66M | 12.70M | 13.33M | 12.04M | 12.51M | 10.91M | 10.32M | 9.23M | 6.25M | 8.07M | 10.29M | 7.14M | 7.16M | 9.39M | 16.15M | 8.30M | 9.32M | 7.48M | 12.40M | 6.80M | 7.62M | 9.25M | 14.25M | 9.71M | 11.67M | 15.75M | 17.97M | 15.12M | 16.14M | 14.65M | 16.66M | 19.47M | 20.15M | 22.53M | 20.22M | 15.09M | 13.55M | 16.36M | 20.79M | 19.51M | 21.89M | 25.39M | 27.31M | 20.69M | 26.89M | 17.51M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | 6.92M | | | | 8.01M | 8.52M | 9.63M | 7.05M | 4.18M | 3.38M | 2.86M | 8.12M | 8.40M | 15.09M | 13.68M | 15.10M | 12.41M | 12.51M | 12.98M | 17.81M | 13.21M | | | | | | | | | | | | | 2.50M | 4.00M | 9.75M | | | 2.50M | | | | | 3.00M | | | | | | | | |
|
Payables (Quarter)
|
| | | | 9.95M | 7.32M | 6.33M | 6.33M | 6.30M | | | | 16.35M | | 7.56M | 8.12M | 18.10M | 15.65M | 22.29M | 19.75M | 17.51M | 15.42M | 15.37M | 19.03M | 18.73M | 24.33M | 19.93M | 23.17M | 22.70M | 19.65M | 20.14M | 27.20M | 29.36M | 8.30M | 9.32M | 7.48M | 12.40M | 6.80M | 7.62M | 9.25M | 14.25M | 9.71M | 11.67M | 15.75M | 17.97M | 17.62M | 20.14M | 24.40M | 16.66M | 19.47M | 22.65M | 22.53M | 20.22M | 15.09M | 13.55M | 19.36M | 20.79M | 19.51M | 21.89M | 25.39M | 27.31M | 20.69M | 26.89M | 17.51M |
|
Accumulated Expenses (Quarter)
|
| | | | 4.58M | 3.98M | 5.07M | 5.07M | 3.71M | | | | 5.02M | | 5.14M | 5.11M | 2.23M | 2.69M | 6.45M | 3.30M | 9.34M | 6.23M | 3.72M | 5.50M | 5.32M | 4.96M | 4.75M | 4.98M | 3.72M | 4.33M | 3.23M | 2.72M | 4.96M | 5.00M | 5.60M | 5.19M | 2.93M | 2.38M | 2.44M | 4.86M | 4.45M | 3.96M | 5.08M | 4.12M | 6.11M | 6.05M | 0.80M | 5.41M | 6.05M | 4.39M | 9.74M | 10.82M | 6.43M | 5.71M | 6.26M | 14.73M | 6.67M | 6.26M | 13.10M | 16.70M | 19.16M | 12.07M | 3.87M | 4.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 2.50M | 4.00M | 9.75M | 2.00M | 2.00M | 2.50M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | 0.05M | 0.06M | 0.06M | 0.08M | 0.09M | | | | 0.09M | | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.10M | 0.15M | 0.05M | 0.04M | 0.14M | 0.11M | 0.08M | | 0.02M | 1.13M | 1.11M | 0.02M | 1.02M | 0.97M | 0.02M | 1.02M | 0.03M | 0.02M | 1.22M | 1.24M | 0.02M | 0.02M | 1.14M | 1.27M | 1.36M | 1.39M | 0.02M |
|
Current Taxes (Quarter)
|
| | | | 1.77M | 2.98M | 2.28M | | | | | | | | | | | 0.74M | 0.44M | 0.24M | | 0.02M | | | | | | | 0.32M | 0.39M | | | | | | | | | | | | | | | 0.74M | | | | | 0.00M | 0.01M | 0.03M | 0.02M | 0.06M | | | 0.71M | 0.89M | 0.08M | 0.07M | | | 0.09M | 0.66M |
|
Current Deferred Revenue (Quarter)
|
| | | | 12.85M | 12.00M | 9.70M | 7.99M | 7.26M | | | | 6.92M | | 5.66M | 8.31M | | | | | | | | | | | | | | | | | 13.21M | 25.87M | 30.54M | 32.57M | 30.85M | 30.56M | 29.61M | 28.82M | 26.98M | 31.08M | 24.84M | 19.11M | 14.06M | 17.03M | 21.94M | 27.66M | 25.64M | 25.06M | 26.08M | 44.30M | 46.04M | 56.02M | 59.53M | 63.01M | 71.99M | 87.66M | 86.48M | 92.97M | 84.06M | 82.80M | 104.92M | 111.98M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | 2.24M | 2.20M | 2.28M | | 0.37M | | 0.38M | 0.38M | | | | | 0.16M | 0.27M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | 32.65M | 29.38M | 26.82M | 22.72M | 24.25M | | | | 24.88M | | 21.73M | 25.04M | 26.11M | 24.65M | 32.08M | 29.95M | 30.16M | 26.07M | 25.30M | 27.74M | 27.92M | 33.40M | 29.18M | 31.68M | 32.04M | 27.60M | 28.24M | 34.45M | 37.30M | 42.70M | 49.05M | 49.11M | 54.89M | 44.55M | 45.14M | 45.96M | 49.23M | 49.48M | 45.59M | 44.50M | 43.57M | 51.23M | 58.90M | 68.57M | 59.42M | 60.82M | 66.26M | 85.91M | 86.17M | 90.34M | 93.84M | 103.59M | 118.21M | 126.19M | 127.81M | 140.93M | 136.15M | 121.06M | 151.94M | 154.67M |
|
Capital Leases (Quarter)
|
| | | | 0.12M | 0.19M | 0.27M | 0.23M | 0.20M | | | | 0.13M | | 0.09M | 0.07M | 0.14M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.17M | 0.16M | 0.15M | 0.14M | 0.12M | 0.14M | 0.12M | 0.09M | 0.07M | 0.06M | 0.05M | 0.04M | 0.11M | 0.10M | 0.09M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 17.50M | 17.00M | 16.38M | 15.06M | 14.62M | 12.18M | 9.74M | 9.30M | 8.86M | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | 0.26M | 0.28M | 0.27M | 0.29M | 0.29M | | | | 0.31M | | 0.32M | 0.16M | 0.16M | | | | 0.12M | 0.01M | | | | 0.08M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | 0.89M | 0.90M | 0.91M | 0.23M | 0.23M | | | | 0.92M | | 0.25M | 0.95M | 0.27M | 0.86M | 0.29M | 0.30M | 0.32M | 0.33M | 0.34M | 0.90M | 0.79M | 0.79M | 0.98M | 0.81M | 35.46M | 0.77M | 0.51M | 0.78M | 0.72M | 0.65M | 0.61M | 0.66M | 34.15M | 0.68M | 0.70M | 0.62M | 35.78M | 0.56M | 0.80M | 0.83M | 0.59M | 2.09M | 1.95M | 1.96M | 32.99M | 1.67M | 1.66M | 1.67M | 26.65M | 1.34M | 1.34M | 1.34M | 1.25M | 1.26M | 1.26M | 1.26M | 1.19M | 1.19M | 1.19M | 1.19M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 8.97M | 9.08M | 9.16M | 9.33M | 7.40M | | | | 7.13M | | 7.37M | 7.39M | 8.20M | 8.30M | 8.36M | 8.39M | 5.88M | 6.64M | 6.72M | 6.78M | 3.55M | 3.79M | 3.85M | 3.97M | 4.05M | 4.35M | 4.37M | 0.74M | 1.43M | 1.42M | 1.45M | 1.44M | 1.06M | 1.30M | 1.28M | 1.27M | 0.72M | 1.02M | 0.99M | 1.67M | 0.64M | 0.91M | 1.46M | 0.98M | 0.06M | 0.01M | 0.10M | 0.13M | 0.11M | 0.00M | 0.05M | 0.06M | | | | | | 0.12M | 0.16M | 0.07M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.16M | 0.12M | 0.08M | 0.06M | 0.05M | 0.04M | 0.04M | 8.10M | 7.96M | 7.70M | 7.46M | 7.34M | 7.10M | 7.76M | 7.50M | 7.28M | 6.99M | 6.76M | 6.45M | 6.16M | 5.92M | 5.63M | 5.51M | 5.24M | 4.89M | 4.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 1.30M | 1.30M | 1.46M | 1.68M | 0.09M | | | | 0.14M | | 0.15M | | | | | | | | | | | | | | | | | 0.13M | | | | | | | | | | | | | | 1.81M | 2.20M | 2.32M | 2.20M | 2.26M | 2.19M | 2.12M | 2.15M | 1.97M | 1.17M | 3.13M | 2.33M | 2.31M | 2.01M | 1.96M | 1.63M | 1.31M | 1.18M | 1.11M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 43.12M | 40.06M | 37.66M | 33.71M | 33.27M | | | | 33.59M | | 30.70M | | | | | | | | | | | | | | | | | 36.56M | | | | | | | | | | | | | 46.35M | 80.36M | 87.78M | 96.22M | 85.00M | 84.90M | 89.75M | 107.65M | 104.83M | 108.34M | 111.16M | 111.83M | 125.98M | 133.67M | 135.04M | 147.86M | 142.90M | 127.65M | 158.22M | 160.50M |
|
Total Liabilities (Quarter)
|
-69.07M | | | | 44.42M | 41.36M | 39.12M | 35.39M | 33.36M | | | | 33.74M | | 30.85M | 33.86M | 35.73M | 34.22M | 41.71M | 39.62M | 37.45M | 34.02M | 33.33M | 35.94M | 33.75M | 39.38M | 34.99M | 37.39M | 37.46M | 33.33M | 33.98M | 36.69M | 39.98M | 45.40M | 51.80M | 51.95M | 57.30M | 47.39M | 47.97M | 48.76M | 51.40M | 51.94M | 48.05M | 47.65M | 46.35M | 82.17M | 89.98M | 98.54M | 87.20M | 87.16M | 91.94M | 109.76M | 106.98M | 110.31M | 112.33M | 114.96M | 128.31M | 135.98M | 137.06M | 149.82M | 144.53M | 128.96M | 159.40M | 161.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 20.50M | 21.50M | 26.75M | 18.38M | 17.07M | 17.12M | 14.18M | 11.74M | 11.30M | 10.86M | 3.00M | | | | | | | | |
|
Common Equity (Quarter)
|
69.07M | | | | 73.66M | 76.83M | 82.57M | 84.46M | 81.62M | | | | 93.00M | | 100.00M | 101.71M | 105.91M | 108.17M | 112.42M | 116.25M | 116.55M | -9.27M | -8.78M | 0.22M | 109.38M | 0.12M | -10.38M | -10.26M | 114.11M | 114.20M | 113.87M | 101.94M | 103.35M | 103.95M | 105.25M | 104.81M | 98.97M | 97.94M | 98.50M | 98.04M | 96.72M | 94.16M | 96.58M | 97.33M | 97.93M | 103.20M | 101.85M | 97.54M | 96.49M | 97.05M | 96.97M | 97.90M | 96.93M | 99.72M | 100.80M | 103.76M | 105.57M | 108.19M | 112.47M | 114.43M | 119.58M | 123.38M | 127.59M | 131.31M |
|
Shareholder's Equity (Quarter)
|
69.07M | | | | 73.66M | 76.83M | 82.57M | 84.46M | 81.62M | | | | 93.00M | | 100.00M | 101.71M | 105.91M | 108.17M | 112.42M | 116.25M | 116.55M | -9.27M | -9.07M | 0.22M | 109.38M | -10.59M | -10.48M | -10.26M | 114.11M | 114.20M | 113.87M | 101.94M | 103.35M | 103.95M | 105.25M | 104.81M | 98.97M | 97.94M | 98.50M | 98.04M | 96.72M | 94.16M | 96.58M | 97.33M | 97.93M | 103.20M | 101.85M | 97.54M | 96.49M | 97.05M | 96.97M | 97.90M | 96.93M | 99.72M | 100.80M | 103.76M | 105.57M | 108.19M | 112.47M | 114.43M | 119.58M | 123.38M | 127.59M | 131.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | 118.07M | 118.19M | 121.68M | 119.85M | 114.98M | | | | 126.73M | | 130.85M | 135.57M | 141.63M | 142.39M | 154.13M | 155.87M | 154.00M | 152.64M | 150.08M | 151.01M | 143.13M | 148.04M | 144.65M | 148.33M | 151.57M | 147.53M | 147.85M | 138.62M | 143.33M | 149.35M | 157.06M | 156.76M | 156.27M | 145.33M | 146.46M | 146.80M | 148.12M | 146.11M | 144.62M | 144.99M | 144.28M | 185.37M | 191.84M | 196.08M | 183.69M | 184.21M | 188.91M | 207.66M | 203.92M | 210.03M | 213.13M | 218.71M | 233.88M | 244.16M | 249.53M | 264.25M | 264.11M | 252.34M | 286.99M | 292.93M |
|
Treasury Shares (Quarter)
|
0.02M | | | | 0.03M | 0.35M | 0.34M | 0.35M | 0.05M | 0.35M | 0.34M | 0.34M | 0.06M | 0.33M | 0.32M | 0.32M | 0.06M | 0.31M | 0.31M | 0.31M | 0.07M | 0.30M | 0.48M | 0.62M | 0.07M | 0.82M | 0.82M | 0.82M | 0.12M | 0.81M | 0.81M | 0.81M | 0.13M | 0.81M | 0.81M | 0.81M | 0.15M | 0.82M | 0.82M | 0.82M | 0.15M | 0.81M | 0.80M | 0.80M | 0.17M | 0.18M | 0.17M | 0.17M | 0.16M | 0.17M | 0.15M | 0.15M | 0.30M | 0.14M | 0.14M | 0.14M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Retained Earnings (Quarter)
|
59.54M | 60.22M | 61.58M | 62.14M | 64.62M | 67.44M | 72.71M | -4.75M | 74.38M | 75.57M | 77.99M | 80.84M | -8.03M | 88.14M | 90.43M | 91.56M | -5.76M | 95.46M | 99.24M | 102.82M | 106.18M | 107.73M | 108.89M | 109.37M | 109.01M | 108.23M | 108.66M | 109.62M | 110.54M | 110.60M | 109.73M | 97.23M | 99.01M | 99.43M | 100.27M | 99.38M | -0.08M | 92.86M | -8.67M | -8.38M | -9.56M | 88.47M | 90.12M | -8.53M | -7.40M | -7.10M | 83.40M | 78.50M | 77.08M | -6.68M | 77.56M | -6.60M | -7.46M | -7.55M | 80.49M | -7.14M | 82.00M | -6.89M | -6.61M | 89.83M | -6.99M | 98.82M | 101.91M | 104.76M |