|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.41M | 57.22M | 69.37M | 10.10M | 11.65M | 6.51M | 19.00M | 30.98M | 49.98M | 39.80M | 43.16M | 40.88M | 42.05M | 20.41M | 6.29M | 18.01M | 0.82M | 1.35M | 1.11M | 10.62M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.41M | 57.22M | 69.37M | 10.10M | 11.65M | 6.51M | 19.00M | 30.98M | 49.98M | 39.80M | 43.16M | 40.88M | 42.05M | 20.41M | 6.29M | 18.01M | 0.82M | 1.35M | 1.11M | 10.62M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.67M | 73.58M | 73.73M | 92.07M | 81.66M | 81.48M | 67.60M | 59.94M | 44.26M | 62.77M | 54.90M | 49.59M | 44.00M | 56.91M | 50.77M | 45.32M | 41.32M | 37.71M | 43.33M | 36.45M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.67M | 73.58M | 73.73M | 92.07M | 81.66M | 81.48M | 67.60M | 59.94M | 44.26M | 62.77M | 54.90M | 49.59M | 44.00M | 56.91M | 50.77M | 45.32M | 41.32M | 37.71M | 43.33M | 36.45M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.59M | 104.14M | 104.56M | 107.68M | 163.18M | 169.16M | 130.47M | 104.81M | 92.75M | 92.33M | 61.81M | 82.44M | 83.26M | 92.35M | 66.23M | 89.16M | 83.91M | 52.15M | 74.55M | 45.03M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78M | 6.52M | 5.24M | 8.17M | 9.01M | 7.91M | 6.42M | 7.55M | 7.37M | 5.93M | 5.53M | 7.32M | 9.31M | 9.04M | 5.08M | 6.14M | 7.43M | 6.83M | 5.28M | 5.27M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.08M | 218.29M | 227.71M | 214.10M | 236.99M | 226.42M | 187.30M | 169.23M | 163.17M | 173.02M | 164.80M | 156.94M | 154.33M | 150.72M | 141.12M | 128.07M | 108.14M | 105.44M | 92.89M | 91.85M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 0.46M | 0.50M | 0.95M | 1.34M | 1.16M | 1.16M | 0.47M | 0.81M | 0.84M | 0.89M | 0.44M | 0.17M | 1.29M | 1.96M | 2.77M | 3.29M | 4.20M | 4.09M | 1.78M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | | 1.08M | | | 1.08M | 1.08M | 1.08M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.96M | 29.59M | 26.48M | 27.61M | 25.14M | 27.70M | 24.77M | 27.53M | 26.55M | 29.08M | 29.14M | 28.95M | 27.14M | 28.52M | 27.34M | 28.16M | 28.22M | 25.01M | 20.04M | 22.21M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | 0.49M | 15.52M | 15.59M | 14.95M | 14.95M | 14.95M | 0.12M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 0.57M | 0.57M | 0.57M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.14M | 16.54M | 23.85M | 23.42M | 11.45M | 22.86M | 47.85M | 30.89M | 30.47M | 48.35M | 28.62M | 48.35M | 48.35M | 23.90M | 29.63M | 21.19M | 45.52M | 27.95M | 12.99M | 12.45M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.54M | 24.94M | 24.34M | 49.94M | 49.14M | 47.62M | 46.73M | 45.85M | 45.55M | 44.58M | 43.66M | 42.73M | 41.81M | 38.94M | 33.03M | 36.23M | 35.36M | 14.11M | 13.57M | 13.02M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.50M | 11.84M | 13.87M | 9.78M | 9.76M | 9.95M | 16.10M | 14.21M | 14.04M | 11.96M | 12.00M | 13.34M | 13.97M | 15.57M | 22.00M | 17.12M | 18.07M | 24.91M | 24.94M | 24.77M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 3.37M | 26.48M | 27.18M | 7.11M | 27.59M | 27.58M | 11.01M | 28.05M | 28.26M | 14.65M | 28.68M | 29.41M | 16.69M | 29.24M | 30.02M | 30.16M | 13.30M | 15.84M | 31.29M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.92M | 149.10M | 146.84M | 172.97M | 175.64M | 173.83M | 194.41M | 194.84M | 186.94M | 181.47M | 178.79M | 178.59M | 178.10M | 176.15M | 172.82M | 171.62M | 169.90M | 134.79M | 133.00M | 131.37M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.02M | 0.01M | 0.05M | 0.21M | 0.11M | 0.13M | 0.14M | 0.01M | 0.04M | 0.19M | 0.03M | 0.01M | 0.01M | 0.17M | 0.03M | 278.04M | 240.24M | 225.89M | 223.22M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.69M | 16.60M | 30.92M | 42.27M | 36.63M | 30.32M | 16.09M | 15.99M | 14.07M | 23.29M | 16.47M | 18.62M | 19.91M | 23.24M | 16.38M | 11.53M | 14.12M | 12.45M | 11.00M | 12.11M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.69M | 16.60M | 30.92M | 42.27M | 36.63M | 30.32M | 16.09M | 15.99M | 14.07M | 23.29M | 16.47M | 18.62M | 19.91M | 23.24M | 16.38M | 11.53M | 14.12M | 12.45M | 11.00M | 12.11M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.98M | 5.93M | 7.14M | 5.31M | 5.66M | 8.08M | 9.29M | 5.74M | 6.45M | 6.72M | 7.40M | 5.64M | 6.07M | 6.94M | 3.85M | 4.01M | 4.46M | 4.80M | 3.73M | 4.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 5.46M | 4.26M | 2.43M | 2.97M | 3.68M | 7.44M | 2.69M | 2.26M | 3.13M | 3.26M | 2.43M | 2.25M | 2.79M | 2.92M | 2.64M | 2.95M | 2.33M | 2.08M | 2.32M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 22.53M | 22.18M | 1.39M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 7.29M | 7.47M | 7.45M | 7.25M | 6.92M | 7.32M | 7.36M | 6.93M | 7.04M | 6.96M | 7.08M | 7.33M | 7.61M | 6.31M | 7.65M | 7.80M | 5.43M | 5.45M | 5.36M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | | | | | | 22.87M | | | | | | | | 0.05M | 0.29M | 0.03M | 0.04M | 0.04M | 0.16M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | 6.55M | 7.14M | 9.52M | 10.45M | 9.14M | 8.51M | 6.58M | 8.27M | 5.03M | 5.92M | 6.61M | 8.71M | 5.80M | 5.66M | 6.39M | 6.78M | 5.32M | 5.29M | 5.15M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.93M | 41.83M | 56.94M | 66.98M | 64.35M | 59.54M | 50.04M | 39.76M | 39.37M | 46.62M | 41.41M | 62.91M | 66.45M | 47.77M | 39.97M | 32.51M | 36.14M | 39.54M | 27.59M | 29.77M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.57M | 23.22M | 22.87M | 22.53M | 22.18M | 21.83M | 21.48M | | | 20.55M | 21.72M | 22.26M | 5.22M | 3.81M | 3.22M | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.85M | 10.68M | 9.92M | 9.79M | 9.60M | 9.44M | 8.18M | 8.02M | 7.88M | 7.74M | 7.42M | 7.26M | 7.13M | 6.99M | 6.79M | 6.65M | 6.45M | 6.29M | 6.37M | 6.15M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | | | | 1.40M | | | | 5.41M | | | | 5.95M | | | | 4.56M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 47.53M | 46.57M | 47.27M | 49.51M | 47.50M | 63.76M | 61.88M | 54.16M | 49.65M | 46.41M | 44.86M | 43.50M | 42.78M | 35.33M | 39.11M | 37.10M | 20.84M | 19.47M | 18.21M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.77M | 0.96M | 0.84M | 0.85M | 0.87M | 0.88M | 0.89M | 0.90M | | | 5.74M | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.65M | 58.21M | 56.49M | 57.83M | 83.45M | 81.13M | 95.66M | 93.28M | 85.08M | 80.09M | 76.20M | 53.03M | 50.64M | 70.33M | 69.58M | 68.02M | 48.78M | 30.94M | 29.06M | 24.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.58M | 100.03M | 113.43M | 124.81M | 147.80M | 140.66M | 145.69M | 133.04M | 124.45M | 126.71M | 117.61M | 115.94M | 117.09M | 118.09M | 109.56M | 100.53M | 84.92M | 70.48M | 56.65M | 54.12M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.96M | 24.61M | 24.27M | 23.92M | 23.57M | 23.22M | 22.87M | 22.53M | 22.18M | 21.95M | 21.72M | 22.26M | 5.22M | 3.81M | 3.22M | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.43M | 267.35M | 261.13M | 262.26M | 264.83M | 259.59M | 236.02M | 231.03M | 225.67M | 227.79M | 225.97M | 219.59M | 215.34M | 208.77M | 204.38M | 199.16M | 193.12M | 169.76M | 169.24M | 169.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.02M | 0.01M | 0.05M | 0.21M | 0.11M | 0.13M | 0.14M | 0.01M | 0.04M | 0.19M | 0.03M | 0.01M | 0.01M | 0.17M | 0.03M | 278.04M | 240.24M | 225.89M | 223.22M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | 214.24M | -0.05M | -0.07M | -0.02M | 207.72M | 184.39M | 0.81M | 0.76M | 177.58M | 175.72M | 0.69M | 164.75M | 158.15M | 0.57M | 0.54M | 142.00M | 118.31M | 0.28M | 0.26M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.82M | | | | 132.30M | | 5.00M | | 47.39M | | | | 58.98M | | | | 139.78M | |