|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.72M | 16.43M | 17.48M | 20.87M | 22.14M | 18.46M | 15.65M | 17.70M | 17.77M | 18.07M | 14.46M | 16.66M | 22.52M | 21.40M | 14.73M | 15.93M | 15.75M | 19.51M | 15.43M | 10.28M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 5.96M | 4.17M | -0.02M | 0.54M | 3.89M | 0.43M | 3.25M | 5.23M | 4.21M | | 2.94M | 4.10M | 2.39M | 3.99M | 4.03M | 4.16M | 2.97M | 2.93M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.72M | 21.11M | 23.44M | 25.04M | 22.12M | 19.00M | 19.54M | 18.13M | 21.01M | 23.30M | 18.67M | 16.66M | 25.46M | 25.50M | 17.12M | 19.91M | 19.78M | 23.68M | 18.41M | 13.22M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 5.43M | 7.50M | 4.85M | 2.86M | 6.33M | 8.64M | 2.90M | 2.74M | 2.62M | 2.33M | 2.58M | 3.43M | 3.30M | 1.88M | 2.12M | 3.04M | 3.40M | 2.41M | 1.78M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | 10.22M | 10.71M | 12.85M | 10.65M | 12.25M | 8.50M | 0.15M | 11.75M | 6.12M | 5.59M | 5.49M | 4.54M | 5.59M | 3.85M | 5.30M | 4.93M | 3.87M | 4.44M | 9.72M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.08M | 37.53M | 42.09M | 44.22M | 41.95M | 42.42M | 37.53M | 41.89M | 45.34M | 43.04M | 30.23M | 28.60M | 34.83M | 35.48M | 25.85M | 28.47M | 29.83M | 46.31M | 40.48M | 25.99M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.50M | 244.90M | 242.42M | 240.50M | 239.59M | 241.07M | 222.63M | 171.68M | 163.54M | 162.84M | 160.63M | 160.20M | 160.68M | 161.62M | 162.05M | 163.85M | 165.07M | 153.86M | 172.65M | 173.55M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.22M | 63.45M | 64.07M | 64.12M | 64.29M | 64.62M | 72.86M | 73.38M | 73.44M | 73.42M | 78.82M | 79.06M | 95.67M | 80.38M | 81.55M | 81.87M | 74.07M | 74.33M | 72.17M | 72.66M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.54M | 1.53M | 1.53M | 1.52M | 1.51M | 1.51M | 1.53M | 1.53M | 1.52M | 1.51M | 1.51M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.51M | 1.37M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 8.68M | 8.33M | 8.16M | 7.87M | 7.58M | 7.32M | 7.42M | 7.24M | 7.00M | 6.66M | 6.42M | 6.21M | 5.39M | 5.22M | 4.80M | 4.72M | 2.77M | 2.62M | 2.44M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71M | 10.22M | 9.86M | 9.69M | 9.39M | 9.09M | 8.82M | 8.95M | 8.77M | 8.52M | 8.17M | 7.93M | 7.71M | 6.89M | 6.72M | 6.30M | 6.22M | 4.27M | 4.13M | 3.81M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.17M | 9.92M | 11.01M | 12.58M | 12.47M | 13.06M | 16.97M | 53.14M | 15.38M | 14.89M | 13.38M | 13.82M | 13.29M | 12.83M | 12.45M | 10.57M | 11.16M | 10.74M | 11.09M | 20.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.55M | 350.74M | 0.86M | 349.70M | 348.79M | 351.07M | | 279.23M | 270.99M | 269.63M | 0.60M | 270.98M | 287.36M | 271.83M | | 272.90M | 266.79M | 253.59M | 0.60M | 281.54M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.63M | 388.27M | 392.28M | 393.92M | 390.74M | 393.50M | 368.52M | 321.13M | 316.33M | 312.67M | 301.21M | 299.58M | 322.19M | 307.31M | 298.81M | 301.37M | 296.63M | 299.91M | 311.14M | 307.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.53M | 8.34M | 8.96M | 7.81M | 9.80M | 7.08M | 10.66M | 9.85M | 8.38M | 8.98M | 9.89M | 8.77M | 9.93M | 7.42M | 7.26M | 10.12M | 9.12M | 7.75M | 7.90M | 6.52M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.53M | 8.34M | 8.96M | 7.81M | 9.80M | 7.08M | 10.66M | 9.85M | 8.38M | 8.98M | 9.89M | 8.77M | 9.93M | 7.42M | 7.26M | 10.12M | 9.12M | 7.75M | 7.90M | 6.52M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 5.64M | 6.54M | 7.37M | 6.80M | 7.69M | 11.28M | 11.33M | 7.94M | 8.39M | 8.65M | 8.08M | 11.26M | 12.66M | 12.48M | 9.20M | 7.95M | 7.51M | 9.29M | 6.63M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47M | 10.33M | 10.37M | 9.21M | 9.49M | 12.02M | 4.86M | 4.24M | 8.11M | 4.70M | 4.80M | 5.14M | 5.14M | 6.08M | 5.54M | 5.81M | 5.07M | 4.87M | 5.99M | 6.75M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 2.24M | 6.98M | 7.81M | 3.68M | 3.55M | 1.73M | 0.45M | 0.45M | 0.43M | 0.38M | 0.67M | 0.63M | 0.59M | 0.56M | 0.10M | 0.07M | 0.04M | 0.03M | 0.03M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 7.62M | 8.11M | 7.17M | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.75M | 33.64M | 35.32M | 34.61M | 37.81M | 38.06M | 39.27M | 38.72M | 38.37M | 37.30M | 33.36M | 30.95M | 37.52M | 38.21M | 34.80M | 27.22M | 28.53M | 25.79M | 30.09M | 22.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.19M | 120.94M | 130.35M | 142.15M | 135.57M | 129.00M | 104.08M | 40.92M | 40.84M | 40.73M | 40.63M | 51.41M | 59.50M | 40.05M | 40.03M | 57.87M | 54.93M | 63.33M | 72.45M | 89.92M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.48M | 1.48M | 1.48M | 9.33M | 9.33M | 9.33M | 1.48M | 9.33M | 9.33M | 1.48M | 1.48M | 1.48M | 9.33M | 1.48M | 9.33M | 1.48M | 1.48M | 1.48M | 1.48M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.67M | 11.78M | 11.96M | 11.88M | 11.88M | 11.80M | 11.61M | 11.43M | 11.42M | 11.33M | 11.21M | 11.06M | 11.04M | 10.67M | 10.55M | 10.51M | 10.51M | 10.45M | 19.32M | 19.34M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22M | 23.53M | 22.85M | 20.23M | 20.98M | 24.28M | 31.68M | 23.52M | 21.80M | 22.36M | 22.17M | 17.99M | 21.38M | 21.01M | 23.80M | 17.68M | 17.96M | 18.15M | 15.38M | 12.56M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | 6.37M | 4.50M | 5.52M | 5.60M | 5.66M | 9.81M | 7.10M | 6.67M | 6.08M | 4.55M | 4.22M | 4.02M | 2.35M | 1.40M | 1.25M | 1.75M | 1.54M | 2.38M | 2.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.16M | 178.10M | | 196.99M | 194.36M | 191.35M | | 103.16M | 101.00M | 100.39M | | 100.35M | 118.40M | 99.27M | | 102.76M | 101.42M | 107.27M | | 124.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.73M | 184.47M | 193.03M | 202.51M | 199.96M | 197.00M | 176.65M | 110.26M | 107.67M | 106.47M | 100.71M | 104.58M | 122.42M | 101.62M | 96.31M | 104.02M | 103.17M | 108.81M | 120.30M | 126.88M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.68M | 123.17M | 137.33M | 149.96M | 139.25M | 132.56M | 105.81M | 41.37M | 41.28M | 41.17M | 41.01M | 52.08M | 60.13M | 40.64M | 40.59M | 57.96M | 55.00M | 63.37M | 72.48M | 89.94M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.09M | 192.99M | 188.44M | 180.60M | 179.98M | 185.69M | 181.05M | 200.06M | 197.84M | 195.39M | 189.69M | 184.19M | 188.95M | 194.88M | 191.69M | 186.54M | 182.65M | 180.29M | 180.03M | 169.84M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.09M | 192.99M | 188.44M | 180.60M | 179.98M | 185.69M | 181.05M | 200.06M | 197.84M | 195.39M | 189.69M | 184.19M | 188.95M | 194.88M | 191.69M | 186.54M | 182.65M | 180.29M | 180.03M | 169.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.63M | 388.27M | 392.28M | 393.92M | 390.74M | 393.50M | 368.52M | 321.13M | 316.33M | 312.67M | 301.21M | 299.58M | 322.19M | 307.31M | 298.81M | 301.37M | 296.63M | 299.91M | 311.14M | 307.53M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | 0.11M | 0.25M | 0.25M | 0.25M | 0.31M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | 0.25M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.62M | -6.82M | -5.73M | -5.61M | 13.69M | 19.62M | 15.50M | 29.67M | 26.58M | 23.95M | 19.02M | 13.96M | 19.05M | 24.16M | 20.83M | -6.88M | -6.38M | 9.10M | -1.07M | -5.49M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |