|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.22M | 6.80M | 23.44M | 3.50M | 6.00M | 3.92M | 6.15M | 7.57M | 7.05M | 10.97M | 5.74M | 7.15M | 8.89M | 7.53M | 8.30M | 5.10M | 14.50M | 10.41M | 8.21M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.22M | 6.80M | 23.44M | 3.50M | 6.00M | 3.92M | 6.15M | 7.57M | 7.05M | 10.97M | 5.74M | 7.15M | 8.89M | 7.53M | 8.30M | 5.10M | 14.50M | 10.41M | 8.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.60M | 90.94M | 90.06M | 102.02M | 122.83M | 138.78M | 131.39M | 125.47M | 129.25M | 138.34M | 124.81M | 113.02M | 114.48M | 126.40M | 115.22M | 111.52M | 131.79M | 140.11M | 131.09M | 123.74M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.60M | 90.94M | 90.06M | 102.02M | 122.83M | 138.78M | 131.39M | 125.47M | 129.25M | 138.34M | 124.81M | 113.02M | 114.48M | 126.40M | 115.22M | 111.52M | 131.79M | 140.11M | 131.09M | 123.74M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.86M | 67.94M | 70.34M | 76.24M | 94.98M | 104.99M | 113.06M | 101.58M | 88.78M | 76.94M | 68.50M | 68.81M | 74.60M | 81.20M | 81.56M | 81.63M | 83.51M | 95.72M | 92.91M | 85.93M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | 3.67M | 2.48M | 6.97M | 6.43M | 3.86M | 3.20M | 7.05M | 6.45M | 4.13M | 2.97M | 7.44M | 6.60M | 5.50M | 5.56M | 8.89M | 7.42M | 6.10M | 5.15M | 10.32M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.01M | 167.77M | 169.68M | 209.48M | 227.74M | 253.62M | 251.57M | 240.25M | 232.04M | 226.46M | 207.25M | 195.00M | 202.83M | 221.99M | 209.88M | 210.35M | 230.69M | 256.42M | 239.56M | 228.20M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.41M | | | | 118.37M | | | | 134.90M | | | | 147.70M | | | | 163.91M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.61M | 142.25M | 143.11M | 147.47M | 161.85M | 166.45M | 171.01M | 178.38M | 185.80M | 190.62M | 192.86M | 203.50M | 208.87M | 213.64M | 217.46M | 220.44M | 225.29M | 243.38M | 247.44M | 252.98M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | | | | 6.78M | 7.29M | 6.75M | 6.99M | 7.37M | 9.13M | 8.92M | 9.62M | 9.58M | 11.37M | 11.70M | 11.89M | 11.19M | 13.36M | 13.95M | 14.25M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.72M | 70.80M | 72.42M | 72.90M | 77.40M | 77.40M | 77.40M | 77.40M | 77.40M | 77.40M | 77.40M | 101.50M | 103.40M | 114.05M | 111.57M | 116.74M | 135.41M | 218.90M | 222.15M | 223.03M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.37M | 74.79M | 73.67M | 72.58M | 80.19M | 78.44M | 76.69M | 74.95M | 73.06M | 71.39M | 71.49M | 116.73M | 116.63M | 124.56M | 123.89M | 130.47M | 150.12M | 239.97M | 241.08M | 238.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.09M | 145.59M | 146.08M | 145.47M | 157.59M | 155.84M | 154.09M | 152.35M | 150.46M | 148.79M | 148.89M | 218.23M | 220.03M | 238.61M | 235.45M | 247.21M | 285.53M | 458.87M | 463.22M | 461.42M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 165.00M | 7.89M | 164.19M | 177.74M | 3.24M | 5.84M | 175.38M | 172.69M | 5.64M | 175.19M | 245.55M | 246.23M | 4.98M | 262.36M | 4.24M | 3.73M | 488.47M | 2.59M | 495.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 307.24M | 308.13M | 311.67M | 320.12M | 342.78M | 347.71M | 353.76M | -206.04M | 365.51M | 368.04M | 449.04M | 455.11M | -191.29M | -181.88M | -177.06M | 539.18M | 731.85M | 744.61M | 748.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.48M | 475.01M | 477.80M | 521.14M | 547.86M | 596.40M | 599.28M | 594.00M | 26.00M | 591.96M | 575.30M | 644.05M | 657.93M | 30.70M | 28.00M | 33.30M | 769.87M | 988.27M | 984.16M | 976.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.31M | 38.05M | 43.00M | 44.02M | 66.69M | 56.38M | 60.89M | 50.57M | 53.70M | 55.60M | 61.19M | 42.86M | 56.39M | 47.80M | 50.96M | 39.89M | 61.20M | 62.79M | 55.27M | 46.38M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | | | | 1.56M | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.77M | 38.05M | 43.00M | 44.02M | 68.25M | 56.38M | 60.89M | 50.57M | 53.70M | 55.60M | 61.19M | 42.86M | 56.39M | 47.80M | 50.96M | 39.89M | 61.20M | 62.79M | 55.27M | 46.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.05M | 8.35M | 12.42M | 15.85M | 19.03M | 9.66M | 12.06M | 16.32M | 17.28M | 10.69M | 12.42M | 17.75M | 19.53M | 12.50M | 12.70M | 18.37M | 19.66M | 14.47M | 14.73M | 20.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 1.86M | 2.19M | 2.54M | 5.79M | 2.52M | 4.49M | 4.58M | | 6.52M | 6.62M | 7.65M | 7.83M | 8.33M | 7.70M | 7.70M | 8.67M | 7.70M | 7.70M | 7.70M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.81M | 9.81M | 9.81M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.62M | 1.62M | 1.67M | 1.66M | 1.46M | 1.43M | 1.69M | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 0.88M | | 0.04M | 6.68M | 2.07M | 1.80M | 3.33M | 11.58M | 4.32M | 1.50M | 1.94M | 11.75M | 2.28M | | | 6.97M | 1.22M | 1.99M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.46M | 66.51M | 71.55M | 75.53M | 101.47M | 88.16M | 90.85M | 84.88M | 90.87M | 94.30M | 94.46M | 79.68M | 103.31M | 97.99M | 92.34M | 84.25M | 107.14M | 110.93M | 98.56M | 97.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.84M | 85.87M | 73.89M | 105.92M | 115.64M | 149.17M | 130.69M | 120.71M | 101.73M | 78.35M | 49.77M | 109.80M | 88.82M | 123.84M | 93.86M | 103.88M | 138.91M | 288.28M | 268.33M | 253.38M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.32M | 8.03M | 8.29M | 8.25M | 8.40M | 8.08M | 7.90M | 8.38M | 9.34M | 10.12M | 10.32M | 11.44M | 11.76M | 12.24M | 13.06M | 13.41M | 13.13M | 14.29M | 15.23M | 15.83M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 4.54M | 4.46M | 4.37M | 4.28M | 4.19M | 4.09M | 4.00M | 3.91M | 3.82M | 3.73M | 3.63M | 3.54M | 3.44M | 3.35M | 3.25M | 3.15M | 3.06M | 2.96M | 2.86M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.34M | 24.45M | 24.45M | 24.45M | 32.61M | 23.59M | 24.32M | 24.30M | 23.80M | 24.08M | 24.19M | 23.70M | 22.41M | 22.37M | 21.88M | 22.12M | 22.36M | 22.24M | 22.16M | 22.06M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.23M | 11.53M | 11.18M | 11.07M | 9.14M | 10.12M | 8.76M | 9.08M | 8.69M | 9.60M | 9.52M | 11.11M | 9.53M | 9.82M | 9.69M | 10.61M | 10.92M | 10.57M | 15.11M | 15.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 0.50M | 1.31M | 1.54M | 2.37M | 1.27M | 1.25M | 1.49M | 2.17M | 0.70M | 0.65M | 10.94M | 11.23M | 0.24M | 0.24M | 0.46M | 12.60M | 0.31M | 54.56M | 0.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.94M | 199.31M | 192.18M | 227.91M | 262.35M | 281.86M | 266.62M | 251.36M | 238.34M | 220.27M | 191.99M | 239.35M | 148.60M | 281.28M | 246.09M | 166.00M | 202.44M | 392.77M | 378.64M | 360.46M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.30M | 199.81M | 193.49M | 229.45M | 264.73M | 283.13M | 267.87M | 252.84M | 240.52M | 220.96M | 192.64M | 250.29M | 251.91M | 281.52M | 246.32M | 250.26M | 309.57M | 503.70M | 477.20M | 457.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.75M | 95.78M | 83.80M | 115.82M | 125.56M | 159.08M | 140.60M | 130.62M | 111.64M | 88.27M | 59.69M | 119.71M | 98.73M | 133.75M | 103.78M | 113.80M | 148.82M | 298.09M | 278.14M | 263.19M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.25M | 275.20M | 284.31M | 291.69M | 302.60M | 313.28M | 331.41M | 341.16M | 350.02M | 371.00M | 382.66M | 393.75M | 406.03M | 421.22M | 443.37M | 456.98M | 460.29M | 484.57M | 506.97M | 518.91M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.25M | 275.20M | 284.31M | 291.69M | 302.60M | 313.28M | 331.41M | 341.16M | 350.02M | 371.00M | 382.66M | 393.75M | 406.03M | 421.22M | 443.37M | 456.98M | 460.29M | 484.57M | 506.97M | 518.91M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.48M | 475.01M | 477.80M | 521.14M | 547.86M | 596.40M | 599.28M | 594.00M | 26.00M | 591.96M | 575.30M | 644.05M | 657.93M | 30.70M | 28.00M | 33.30M | 769.87M | 988.27M | 984.16M | 976.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.90M | 227.93M | 239.30M | 246.76M | 254.38M | 1.76M | 3.73M | 3.59M | 2.94M | 322.69M | 4.00M | 2.70M | 3.12M | 3.01M | 1.68M | 421.68M | 434.26M | 459.68M | 1.19M | 488.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.10M | 0.11M | 0.03M | 0.01M | 0.18M | 0.18M | 0.18M | 0.01M | 0.15M | 0.17M | 0.19M | 0.01M | 0.11M | | | 0.14M | 0.14M | 0.14M | 0.01M |