|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.33M | 91.32M | 84.26M | 88.29M | 96.12M | 76.17M | 95.58M | 98.15M | 110.28M | 98.56M | 108.63M | 130.31M | 153.23M | 128.70M | 138.49M | 155.60M | 174.61M | 169.80M | 195.31M | 219.75M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 3.72M | 5.62M | 7.71M | 7.89M | 8.48M | 8.40M | 6.49M | 2.31M | 10.45M | 10.54M | 11.35M | 11.21M | 11.62M | 8.71M | 11.35M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.33M | 91.32M | 84.26M | 88.29M | 97.94M | 79.88M | 101.20M | 105.86M | 118.17M | 107.04M | 117.03M | 136.80M | 155.54M | 139.15M | 149.03M | 166.96M | 185.82M | 181.42M | 204.02M | 231.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 7.80M | 6.61M | 8.13M | 11.79M | 7.97M | 5.96M | 6.26M | 7.85M | 7.75M | 9.55M | 8.82M | 11.47M | 23.07M | 20.74M | 20.16M | 11.18M | 11.28M | 13.03M | 12.47M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 7.80M | 6.61M | 8.13M | 11.79M | 7.97M | 5.96M | 6.26M | 7.85M | 7.75M | 9.55M | 8.82M | 11.47M | 23.07M | 20.74M | 20.16M | 11.18M | 11.28M | 13.03M | 12.47M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.47M | 13.22M | 13.08M | 14.36M | 11.68M | 16.37M | 15.29M | 12.54M | 11.12M | 14.46M | 15.40M | 13.28M | 17.10M | 13.74M | 20.05M | 16.85M | 14.18M | 14.41M | 20.24M | 15.54M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 6.46M | 1.72M | 1.49M | 1.63M | 7.58M | 1.99M | 8.48M | 7.35M | 7.29M | 1.49M | 12.68M | 1.52M | 1.67M | 4.80M | 3.40M | 11.86M | 9.91M | 2.67M | 11.18M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.84M | 120.48M | 112.17M | 120.34M | 129.59M | 113.64M | 130.58M | 134.90M | 146.27M | 137.96M | 151.44M | 173.22M | 199.24M | 188.75M | 204.89M | 220.01M | 224.79M | 219.26M | 250.21M | 271.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.63M | 18.16M | 18.24M | 19.02M | 19.09M | 18.55M | 18.25M | 17.57M | 17.16M | 16.77M | 17.05M | 17.05M | 17.96M | 18.00M | 18.14M | 18.19M | 18.26M | 18.75M | 18.89M | 18.77M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.87M | 88.73M | 89.69M | 89.25M | 88.91M | 89.34M | 89.46M | 89.62M | 89.39M | 89.63M | 0.01M | 97.56M | 97.79M | 97.40M | 102.37M | 5.10M | 102.88M | 102.89M | 102.76M | 102.79M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 19.19M | 18.21M | 17.24M | 16.23M | 15.25M | 14.27M | 13.30M | 12.46M | 11.61M | 15.94M | 14.86M | 13.91M | 13.11M | 15.21M | 14.10M | 13.34M | 12.56M | 11.80M | 11.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.33M | 107.91M | 107.90M | 106.48M | 105.14M | 104.60M | 103.74M | 102.91M | 101.84M | 101.24M | 15.95M | 112.42M | 111.70M | 110.51M | 117.58M | 19.20M | 116.22M | 115.45M | 114.55M | 113.82M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.82M | 19.22M | 18.51M | 16.69M | 13.63M | 12.45M | 11.10M | 9.07M | 6.60M | 6.44M | 5.27M | 2.73M | 1.40M | 0.23M | 0.70M | 0.58M | 0.57M | 0.57M | 0.55M | 0.54M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 5.79M | 5.91M | 5.87M | 7.44M | 7.79M | 8.02M | 8.26M | 6.76M | 6.96M | 6.97M | 6.82M | 4.25M | 4.37M | 4.50M | 4.70M | 3.77M | 3.83M | 3.82M | 3.84M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.73M | 166.39M | 164.65M | 162.47M | 158.51M | 155.56M | 152.52M | 148.12M | 142.70M | 140.46M | 152.21M | 152.31M | 147.65M | 144.46M | 153.91M | 152.43M | 150.31M | 149.88M | 150.21M | 148.59M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.58M | 286.88M | 276.82M | 282.81M | 288.10M | 269.20M | 283.10M | 283.03M | 288.97M | 278.43M | 303.65M | 325.54M | 346.89M | 333.21M | 358.80M | 372.44M | 375.10M | 369.14M | 400.41M | 420.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.61M | 31.96M | 41.03M | 47.21M | 41.98M | 31.59M | 42.91M | 44.61M | 39.12M | 32.39M | 48.41M | 40.88M | 58.69M | 45.57M | 55.90M | 58.80M | 61.45M | 52.22M | 53.32M | 60.64M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.61M | 31.96M | 41.03M | 47.21M | 41.98M | 31.59M | 42.91M | 44.61M | 39.12M | 32.39M | 48.41M | 40.88M | 58.69M | 45.57M | 55.90M | 58.80M | 61.45M | 52.22M | 53.32M | 60.64M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.98M | 35.71M | 37.95M | 24.80M | 23.30M | 21.63M | 24.75M | 20.54M | 23.81M | 17.41M | 23.72M | 27.80M | 28.26M | 22.76M | 23.52M | 25.36M | 30.57M | 23.26M | 25.02M | 29.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 4.38M | 4.31M | 4.64M | 4.54M | 4.56M | 4.50M | 4.28M | 4.10M | 4.01M | 4.33M | 5.21M | 5.18M | 5.12M | 4.92M | 5.24M | 5.07M | 4.89M | 4.68M | 4.50M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.68M | 5.10M | 4.90M | 4.40M | 4.02M | 4.50M | 4.70M | 4.70M | 4.50M | 4.87M | 4.91M | 4.80M | 4.44M | 5.36M | 5.23M | 5.09M | 4.86M | 5.10M | 4.85M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.17M | 125.02M | 132.59M | 126.89M | 123.50M | 105.44M | 124.05M | 120.19M | 120.72M | 107.10M | 133.17M | 143.25M | 155.15M | 135.50M | 152.07M | 153.90M | 161.62M | 143.22M | 165.31M | 171.83M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | | | | | | | | | | | | | 0.67M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 11.77M | 15.14M | 15.48M | 9.69M | 8.58M | 7.78M | 6.84M | 6.58M | 5.83M | 6.45M | 10.23M | 9.06M | 8.24M | 9.91M | 8.92M | 8.72M | 8.61M | 9.86M | 9.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 13.00M | 0.41M | 0.41M | 0.38M | | 0.20M | 0.18M | 0.14M | 0.12M | 0.11M | 0.09M | 0.12M | 0.30M | 0.48M | 0.97M | 1.51M | 2.04M | 3.18M | 3.32M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.27M | 136.79M | 143.42M | 137.73M | 133.19M | 114.25M | 131.82M | 127.04M | 127.30M | 112.92M | 139.62M | 153.48M | 164.21M | 143.74M | 161.99M | 162.82M | 170.35M | 151.84M | 175.16M | 180.92M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.56M | 149.80M | 143.83M | 138.14M | 133.57M | 114.25M | 132.02M | 127.22M | 127.44M | 113.05M | 139.73M | 153.57M | 164.33M | 144.04M | 162.47M | 163.78M | 171.86M | 153.88M | 178.34M | 184.24M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.01M | 137.08M | 132.99M | 144.67M | 154.54M | 154.95M | 151.07M | 155.81M | 161.53M | 165.38M | 163.93M | 171.97M | 182.56M | 189.16M | 196.32M | 208.65M | 203.24M | 215.26M | 222.07M | 235.85M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.58M | 286.88M | 276.82M | 282.81M | 288.10M | 269.20M | 283.10M | 283.03M | 288.97M | 278.43M | 303.65M | 325.54M | 346.89M | 333.21M | 358.80M | 372.44M | 375.10M | 369.14M | 400.41M | 420.09M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | -2.37M | -3.39M | -3.79M | -3.81M | -4.35M | -5.10M | -5.43M | 5.43M | 5.50M | -5.98M | 6.00M | 6.02M | 6.02M | 6.02M | 6.02M | 6.64M | 6.70M | 6.70M | 6.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.40M | -67.66M | -9.31M | -39.28M | -30.94M | -9.01M | -22.73M | -8.12M | -9.96M | -9.50M | -2.34M | 3.66M | -9.43M | -11.30M | 22.89M | 30.30M | 38.13M | -10.38M | 53.14M | 63.56M |