|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.28M | 115.63M | 96.99M | 116.63M | 29.97M | 5.09M | 0.12M | 0.17M | 0.15M | 0.12M | 0.12M | 0.11M | 0.11M | 0.13M | 0.35M | 0.44M | 2.47M | 1.25M | 2.14M | 1.34M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.28M | 115.63M | 96.99M | 116.63M | 29.97M | 5.09M | 0.12M | 0.17M | 0.15M | 0.12M | 0.12M | 0.11M | 0.11M | 0.13M | 0.35M | 0.44M | 2.47M | 1.25M | 2.14M | 1.34M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.92M | 269.91M | 265.32M | 278.06M | 285.36M | 281.12M | 269.50M | 266.52M | 249.90M | 248.29M | 233.43M | 236.92M | 230.71M | 229.26M | 215.69M | 220.53M | 209.88M | 204.47M | 190.46M | 207.28M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.92M | 269.91M | 265.32M | 278.06M | 285.36M | 281.12M | 269.50M | 266.52M | 249.90M | 248.29M | 233.43M | 236.92M | 230.71M | 229.26M | 215.69M | 220.53M | 209.88M | 204.47M | 190.46M | 207.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 8.04M | 6.79M | 7.52M | 10.59M | 10.02M | 8.14M | 8.21M | 8.74M | 9.50M | 10.91M | 9.15M | 8.31M | 10.55M | 9.37M | 8.85M | 10.50M | 12.12M | 9.67M | 8.79M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.69M | 393.58M | 372.11M | 405.45M | 326.29M | 296.27M | 277.76M | 274.91M | 259.45M | 257.91M | 244.46M | 246.18M | 239.13M | 239.94M | 225.41M | 229.82M | 222.85M | 217.84M | 202.27M | 217.41M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 5.82M | 5.96M | 6.59M | 6.57M | 6.50M | 8.65M | 10.04M | 10.16M | 9.49M | 9.42M | 8.94M | 8.53M | 8.27M | 7.72M | 7.15M | 6.64M | 6.30M | 6.02M | 5.53M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.52M | 10.12M | 7.66M | | 1.47M | 3.27M | 4.79M | 3.48M | 2.78M | 5.54M | 3.14M | 3.38M | 4.60M | 5.99M | 5.01M | 5.24M | 6.69M | 5.15M | 3.04M | 2.62M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.13M | 88.06M | 92.63M | 92.41M | 82.69M | 81.76M | 75.77M | 71.68M | 70.64M | 71.78M | 75.92M | 82.80M | 85.39M | 90.61M | 94.66M | 100.94M | 112.42M | 119.82M | 129.27M | 134.17M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.44M | 129.04M | 131.29M | 124.04M | 115.76M | 116.57M | 114.24M | 110.24M | 108.62M | 111.85M | 113.52M | 120.16M | 123.55M | 129.91M | 132.43M | 138.37M | 150.79M | 156.32M | 163.37M | 167.37M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.13M | 522.63M | 503.40M | 529.49M | 442.05M | 412.84M | 392.00M | 385.15M | 368.07M | 369.76M | 357.98M | 366.33M | 362.69M | 369.85M | 357.83M | 368.19M | 373.64M | 374.15M | 365.64M | 384.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.67M | 77.98M | 81.41M | 90.33M | 94.62M | 73.03M | 72.79M | 69.61M | 60.25M | 67.25M | 64.80M | 59.41M | 58.36M | 60.27M | 61.75M | 59.37M | 63.29M | 62.78M | 67.61M | 69.22M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.67M | 77.98M | 81.41M | 90.33M | 94.62M | 73.03M | 72.79M | 69.61M | 60.25M | 67.25M | 64.80M | 59.41M | 58.36M | 60.27M | 61.75M | 59.37M | 63.29M | 62.78M | 67.61M | 69.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.49M | 73.01M | 71.42M | 41.47M | 38.08M | 21.00M | 11.55M | 46.89M | 13.95M | 20.18M | 8.49M | 5.69M | 39.59M | 5.80M | 4.26M | 3.71M | 2.62M | 47.99M | 4.50M | 4.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.06M | 0.02M | 0.04M | 0.03M | 0.02M | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64M | 6.41M | 6.34M | 5.45M | 4.90M | 4.07M | 4.58M | 3.80M | 3.58M | 3.85M | 3.59M | 3.42M | 3.38M | 3.33M | 3.04M | 3.15M | 3.01M | 3.23M | 3.34M | 3.41M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 4.13M | 1.26M | 0.76M | 1.52M | 4.24M | 5.70M | 5.45M | 1.00M | 5.43M | 0.62M | 3.52M | 1.50M | 6.49M | 8.84M | 7.86M | 3.37M | 2.10M | 0.45M | 1.99M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.10M | 161.58M | 160.43M | 183.20M | 189.52M | 162.99M | 131.43M | 125.76M | 104.24M | 119.27M | 102.97M | 106.10M | 102.83M | 116.52M | 112.46M | 111.30M | 109.33M | 116.09M | 113.73M | 121.56M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 100.00M | 100.00M | | | 25.60M | 22.30M | 24.60M | 21.40M | 41.60M | 40.80M | 36.70M | 26.90M | 32.70M | 65.50M | 70.00M | 65.00M | 66.40M | 91.50M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.26M | | | | 20.96M | | | | 15.86M | | | | 14.90M | | | | 16.55M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.75M | 71.08M | 54.56M | 47.43M | 42.00M | 40.88M | 52.77M | 51.37M | 51.61M | 50.14M | 54.32M | 54.92M | 56.53M | 59.05M | 58.06M | 53.37M | 59.89M | 60.94M | 60.91M | 54.35M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.10M | 261.58M | 260.43M | 283.86M | 189.52M | 162.99M | 157.03M | 148.06M | 128.84M | 140.67M | 144.57M | 146.90M | 139.53M | 143.42M | 145.16M | 176.80M | 179.33M | 181.09M | 180.13M | 213.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.85M | 332.66M | 315.00M | 331.29M | 231.52M | 203.86M | 209.81M | 199.43M | 180.45M | 190.81M | 198.90M | 201.83M | 196.06M | 202.48M | 203.22M | 230.17M | 239.22M | 242.03M | 241.03M | 267.42M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 100.00M | 100.00M | 100.00M | | | 25.60M | 22.30M | 24.60M | 21.40M | 41.60M | 40.80M | 36.70M | 26.90M | 32.70M | 65.50M | 70.00M | 65.00M | 66.40M | 91.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.28M | 189.97M | 188.41M | 198.21M | 210.53M | 208.98M | 182.20M | 185.72M | 187.62M | 178.95M | 159.08M | 164.50M | 166.62M | 167.37M | 154.62M | 138.03M | 134.42M | 132.12M | 124.60M | 117.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.28M | 189.97M | 188.41M | 198.21M | 210.53M | 208.98M | 182.20M | 185.72M | 187.62M | 178.95M | 159.08M | 164.50M | 166.62M | 167.37M | 154.62M | 138.03M | 134.42M | 132.12M | 124.60M | 117.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.13M | 522.63M | 503.40M | 529.49M | 442.05M | 412.84M | 392.00M | 385.15M | 368.07M | 369.76M | 357.98M | 366.33M | 362.69M | 369.85M | 357.83M | 368.19M | 373.64M | 374.15M | 365.64M | 384.77M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.96M | 51.21M | 51.49M | 0.15M | 51.79M | 52.17M | 52.74M | 0.18M | 53.16M | 53.46M | 1.22M | 53.97M | 0.14M | 0.16M | 54.62M | 55.04M | 55.28M | 55.57M | 55.89M | 56.32M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 427.62M | 0.62M | 2.92M | 0.01M | 491.86M | 0.01M | | 512.94M | | 525.22M | 528.79M | 535.57M | 542.41M | 546.20M | 546.92M | 550.14M | 554.08M | 552.18M | 552.83M |