|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.01M | 1.27M | 0.40M | 0.32M | 0.14M | 0.05M | 0.46M | 0.61M | 4.42M | 10.48M | 3.03M | 2.92M | 18.07M | 14.45M | 34.87M | 38.85M | 37.72M | 36.88M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.01M | 1.27M | 0.40M | 0.32M | 0.14M | 0.05M | 0.46M | 0.61M | 4.42M | 10.48M | 3.03M | 2.92M | 18.07M | 14.45M | 34.87M | 38.85M | 37.72M | 36.88M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 4.72M | 4.28M | 3.52M | 2.40M | 1.69M | 1.79M | 1.73M | 0.97M | 1.18M | 1.08M | 3.30M | 0.36M | 0.26M | 5.25M | 8.34M | 7.51M | 7.32M | 6.82M | 6.58M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 2.66M | 0.14M | 0.04M | 0.12M | 0.03M | | 0.01M | 0.03M | 0.01M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 4.72M | 4.28M | 3.52M | 2.40M | 1.69M | 1.79M | 1.83M | 0.97M | 1.18M | 1.08M | 5.96M | 0.50M | 0.30M | 5.37M | 8.37M | 7.51M | 7.33M | 6.84M | 6.58M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.30M | 1.30M | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 6.21M | 6.45M | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 6.77M | 6.64M | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.54M | 0.53M | 0.44M | 0.42M | 0.29M | 0.21M | 0.24M | 0.46M | 0.30M | 0.17M | 1.88M | 0.14M | 0.18M | 3.04M | 19.25M | 2.21M | 26.87M | 5.29M | 8.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | 12.57M | 11.81M | 10.48M | 9.71M | 8.42M | 8.68M | 7.40M | 4.83M | 4.90M | 6.29M | 4.95M | 4.35M | 3.93M | | 2,028.18M | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | 0.20M | | | 0.11M | 0.10M | 0.09M | 0.11M | 0.10M | 0.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.57M | | | 138.86M | 156.65M | 1.26M | | 74.85M | 91.44M | 28.28M | 89.96M | 83.06M | 21.03M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | 3.82M | 3.82M | 1.71M | 1.71M | 0.84M | 0.84M | | | | | 19.27M | | | 24.43M | 23.37M | 24.43M | 23.52M | 23.37M | 23.37M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | 14.01M | 13.76M | 4.81M | 5.15M | 2.36M | 2.27M | 0.79M | 1.08M | 0.81M | 0.66M | 43.88M | | | 45.02M | 42.17M | 44.04M | 43.72M | 41.29M | 41.11M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.58M | 17.84M | 17.59M | 6.52M | 6.86M | 3.20M | 3.11M | 0.79M | 1.08M | 0.81M | 0.66M | 63.15M | | | 69.44M | 65.54M | 68.47M | 67.24M | 64.67M | 64.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.29M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 1.09M | 0.04M | 0.04M | 0.12M | 4.26M | 0.05M | 0.04M | 0.04M | 10.39M | 0.25M | 0.04M | 8.86M | 4.36M | 6.91M | 6.78M | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.44M | 23.49M | 21.89M | | 9.58M | 5.85M | 5.70M | | 3.56M | 3.21M | 3.00M | | 1.36M | 1.31M | | | | | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.63M | 36.06M | 33.70M | 20.87M | 19.29M | 14.27M | 14.38M | 10.73M | 8.39M | 8.11M | 9.28M | 1,116.22M | 5.71M | 5.25M | 1,624.18M | 2,028.18M | 2,072.65M | 2,059.02M | 2,182.72M | 1,996.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 4.04M | 3.15M | 2.65M | 2.29M | 2.16M | 1.75M | 1.41M | 1.03M | 1.32M | 0.75M | 3.84M | 0.32M | 0.41M | 8.06M | 21.55M | 15.25M | 14.90M | 16.42M | 12.15M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 4.04M | 3.15M | 2.65M | 2.29M | 2.16M | 1.75M | 1.41M | 1.03M | 1.32M | 0.75M | 3.84M | 0.32M | 0.41M | 8.06M | 21.55M | 15.25M | 14.90M | 16.42M | 12.15M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 1.00M | 1.06M | 0.75M | 0.69M | 0.63M | 0.40M | 0.31M | 0.21M | 0.11M | 0.13M | 1.02M | 0.01M | 0.01M | 0.43M | 6.52M | 0.69M | 0.61M | 0.42M | 0.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | | | | | | | | | | | 0.09M | 0.08M | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 0.84M | 0.18M | 2.68M | 3.38M | 1.21M | 1.21M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.27M | 0.28M | 0.28M | 0.28M | 0.29M | 0.30M | 0.30M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.19M | 0.22M | 0.24M | 0.26M | 0.06M | 0.07M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 6.35M | 5.46M | 4.64M | 4.08M | 3.23M | 5.09M | 5.37M | 2.73M | 2.92M | 1.17M | 0.85M | 0.72M | 0.80M | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | 5.45M | 6.52M | 1.88M | 1.32M | 1.53M | 0.56M | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 878.33M | | | 1,250.23M | 1,540.31M | 1,567.22M | 1,573.33M | 1,708.58M | 1,560.45M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | 73.64M | 95.68M | 99.08M | 96.08M | 80.93M | 66.34M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 2.91M | 2.85M | 2.78M | 2.71M | 2.65M | 2.58M | 2.51M | 2.44M | 2.37M | 2.30M | 7.28M | 2.14M | 2.07M | 8.00M | 7.38M | 6.75M | 6.11M | 8.87M | 8.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 9.97M | 0.07M | 0.05M | 9.43M | 11.60M | 7.87M | 7.81M | 7.75M | 7.69M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.26M | 14.71M | 14.83M | 9.30M | 8.11M | 7.40M | 8.23M | 7.88M | 5.17M | 5.29M | 3.47M | 18.83M | 2.86M | 2.87M | 99.15M | 136.10M | 136.54M | 128.40M | 110.99M | 89.72M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.38M | 14.84M | 14.89M | 9.33M | 8.14M | 7.43M | 8.26M | 7.91M | 5.19M | 5.32M | 3.49M | 28.80M | 2.93M | 2.92M | 108.58M | 147.69M | 144.41M | 136.20M | 118.74M | 97.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 6.45M | 7.52M | 2.88M | 2.16M | 1.71M | 3.24M | 3.38M | 1.21M | 1.21M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.25M | 21.22M | 18.81M | 11.54M | 11.15M | 6.84M | 6.13M | 223.20M | 198.42M | 182.39M | 206.66M | 209.09M | 252.60M | 264.26M | 265.37M | 340.17M | 361.02M | 349.49M | 355.40M | 338.95M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.25M | 21.22M | 18.81M | 11.54M | 11.15M | 6.84M | 6.13M | 223.20M | 198.42M | 182.39M | 206.66M | 209.09M | 252.60M | 264.26M | 265.37M | 340.17M | 361.02M | 349.49M | 355.40M | 338.95M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.63M | 36.06M | 33.70M | 20.87M | 19.29M | 14.27M | 14.38M | 10.73M | 8.39M | 8.11M | 9.28M | 1,116.22M | 5.71M | 5.25M | 1,624.18M | 2,028.18M | 2,072.65M | 2,059.02M | 2,182.72M | 1,996.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.29M | 12.22M | 9.76M | 2.48M | 2.03M | -2.31M | -3.05M | -6.37M | -6.00M | -6.46M | -3.46M | 207.29M | -6.48M | -6.93M | 224.29M | 299.06M | 319.91M | 308.38M | 314.29M | 297.85M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | |